| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 818.00 | | 19 818.00 | 19 818.00 |
AP Buildings | 22 220.00 | 22 085.00 | 135.00 | 22 220.00 |
AR Technical installations, industrial equipment and tools | 141 884.00 | 141 884.00 | | 141 884.00 |
AT Other tangible assets | 67 584.00 | 33 494.00 | 34 090.00 | 67 584.00 |
BJ TOTAL (I) | 251 507.00 | 197 463.00 | 54 044.00 | 251 507.00 |
BL Raw materials, supplies | 1 820.00 | | 1 820.00 | 1 820.00 |
BN Goods in progress | 40 660.00 | | 40 660.00 | 40 660.00 |
BX Customers and related accounts | 14 735.00 | 638.00 | 14 097.00 | 14 735.00 |
BZ Other receivables | 25 826.00 | | 25 826.00 | 25 826.00 |
CF Cash and cash equivalents | 336 747.00 | | 336 747.00 | 336 747.00 |
CH Prepaid expenses | 673.00 | | 673.00 | 673.00 |
CJ TOTAL (II) | 420 461.00 | 638.00 | 419 823.00 | 420 461.00 |
CO Grand total (0 to V) | 671 968.00 | 198 101.00 | 473 867.00 | 671 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 176 423.00 | 152 648.00 | | 176 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 227.00 | 23 775.00 | | 30 227.00 |
DL TOTAL (I) | 261 649.00 | 231 423.00 | | 261 649.00 |
DU Loans and Debts from Credit Institutions (3) | 69 393.00 | 16 389.00 | | 69 393.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 125.00 | 1 125.00 | | 1 125.00 |
DX Trade payables and related accounts | 137 199.00 | 176 734.00 | | 137 199.00 |
DY Tax and social security liabilities | 2 833.00 | 6 473.00 | | 2 833.00 |
EA Other liabilities | 1 667.00 | 1 542.00 | | 1 667.00 |
EC TOTAL (IV) | 212 217.00 | 202 264.00 | | 212 217.00 |
EE Grand total (I to V) | 473 867.00 | 433 687.00 | | 473 867.00 |
EG Accrued income and payables due within one year | 183 824.00 | 189 842.00 | | 183 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | 207 286.00 | | 207 286.00 | 207 286.00 |
FG Production sold - services | 12 107.00 | | 12 107.00 | 12 107.00 |
FJ Net sales | 219 394.00 | | 219 394.00 | 219 394.00 |
FM Inventory production | | | -4 850.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 277.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 214 821.00 | |
FU Purchases of raw materials and other supplies | | | 64 518.00 | |
FV Inventory change (raw materials and supplies) | | | 630.00 | |
FW Other purchases and external expenses | | | 96 574.00 | |
FX Taxes, duties, and similar payments | | | 2 546.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 14 083.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 638.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 178 989.00 | |
GG - OPERATING RESULT (I - II) | | | 35 832.00 | |
GR Interest and similar expenses | | | 160.00 | |
GU Total financial expenses (VI) | | | 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 277.00 | | | 277.00 |
HE Exceptional expenses on management operations | 95.00 | 224.00 | | 95.00 |
HH Total exceptional expenses (VIII) | 95.00 | 224.00 | | 95.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -95.00 | -224.00 | | -95.00 |
HK Income tax | 5 351.00 | 4 123.00 | | 5 351.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 821.00 | 248 859.00 | | 214 821.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 594.00 | 225 084.00 | | 184 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 227.00 | 23 775.00 | | 30 227.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 251 507.00 | | | 251 507.00 |
I4 DECREASES Grand Total | | | 251 507.00 | |
IO DECREASES Total including other intangible assets | | | 19 818.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 689.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 818.00 | | | 19 818.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 231 689.00 | | | 231 689.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 183 381.00 | 14 083.00 | | 183 381.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 183 381.00 | 14 083.00 | | 183 381.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 638.00 | | |
7B Total provisions for depreciation | | 638.00 | | |
7C Grand total | | 638.00 | | |
UE of which provisions and reversals: - Operating | | 638.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 137 199.00 | 137 199.00 | | 137 199.00 |
8E Income Taxes | 1 319.00 | 1 319.00 | | 1 319.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 667.00 | 1 667.00 | | 1 667.00 |
UX Other trade receivables | 13 969.00 | 13 969.00 | | 13 969.00 |
VA Doubtful or disputed receivables | 766.00 | 766.00 | | 766.00 |
VB VAT | 25 474.00 | 25 474.00 | | 25 474.00 |
VG Loans with a maturity of up to one year at origin | 30 000.00 | 30 000.00 | | 30 000.00 |
VH Loans with a maturity of more than one year at origin | 39 393.00 | 11 000.00 | 28 394.00 | 39 393.00 |
VI Group and Associates | 1 125.00 | 1 125.00 | | 1 125.00 |
VJ Loans taken out during the year | 58 500.00 | | | 58 500.00 |
VK Loans repaid during the year | 5 496.00 | | | 5 496.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 420.00 | 1 420.00 | | 1 420.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 352.00 | 352.00 | | 352.00 |
VS Prepaid expenses | 673.00 | 673.00 | | 673.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 234.00 | 41 234.00 | | 41 234.00 |
VW VAT | 94.00 | 94.00 | | 94.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 217.00 | 183 824.00 | 28 394.00 | 212 217.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 678.00 | 796.00 | | 678.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 757.00 | 2 175.00 | | 4 757.00 |
ST Other accounts | 3 688.00 | 2 642.00 | | 3 688.00 |
XQ Rental, rental and co-ownership charges | 32 353.00 | 29 862.00 | | 32 353.00 |
YT Subcontracting | 55 777.00 | 32 702.00 | | 55 777.00 |
YW Business tax | 1 868.00 | 1 871.00 | | 1 868.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 546.00 | 2 667.00 | | 2 546.00 |
YY Amount of VAT collected | 43 879.00 | 49 790.00 | | 43 879.00 |
YZ Total deductible VAT on goods and services | 31 661.00 | 33 759.00 | | 31 661.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 96 574.00 | 67 380.00 | | 96 574.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
