| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 423.00 | 11 140.00 | 283.00 | 11 423.00 |
AR Technical installations, industrial equipment and tools | 160 864.00 | 84 940.00 | 75 924.00 | 160 864.00 |
AT Other tangible assets | 571 241.00 | 354 576.00 | 216 665.00 | 571 241.00 |
BD Other fixed assets | 300.00 | | 300.00 | 300.00 |
BH Other financial assets | 16 817.00 | | 16 817.00 | 16 817.00 |
BJ TOTAL (I) | 760 645.00 | 450 656.00 | 309 989.00 | 760 645.00 |
BX Customers and related accounts | 97 521.00 | 25 812.00 | 71 709.00 | 97 521.00 |
BZ Other receivables | 31 838.00 | | 31 838.00 | 31 838.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 691 159.00 | | 691 159.00 | 691 159.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 970 518.00 | 25 812.00 | 944 706.00 | 970 518.00 |
CO Grand total (0 to V) | 1 731 163.00 | 476 468.00 | 1 254 695.00 | 1 731 163.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 427 533.00 | 421 683.00 | | 427 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 300 314.00 | 375 850.00 | | 300 314.00 |
DL TOTAL (I) | 768 547.00 | 838 233.00 | | 768 547.00 |
DU Loans and Debts from Credit Institutions (3) | 122 794.00 | 184 453.00 | | 122 794.00 |
DW Advances and down payments received on current orders | 6 660.00 | | | 6 660.00 |
DX Trade payables and related accounts | 355 135.00 | 39 031.00 | | 355 135.00 |
DY Tax and social security liabilities | 1 559.00 | | | 1 559.00 |
EA Other liabilities | | 355 718.00 | | |
EC TOTAL (IV) | 486 149.00 | 579 202.00 | | 486 149.00 |
EE Grand total (I to V) | 1 254 695.00 | 1 417 435.00 | | 1 254 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 644 487.00 | | 1 644 487.00 | 1 644 487.00 |
FJ Net sales | 1 644 487.00 | | 1 644 487.00 | 1 644 487.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 644 488.00 | |
FU Purchases of raw materials and other supplies | | | 9 136.00 | |
FW Other purchases and external expenses | | | 1 144 362.00 | |
FX Taxes, duties, and similar payments | | | 2 564.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 69 613.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 225 675.00 | |
GG - OPERATING RESULT (I - II) | | | 418 813.00 | |
GL Other interest and similar income | | | 226.00 | |
GP Total financial income (V) | | | 226.00 | |
GR Interest and similar expenses | | | 1 937.00 | |
GU Total financial expenses (VI) | | | 1 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 417 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 116 788.00 | 124 143.00 | | 116 788.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 644 714.00 | 1 787 601.00 | | 1 644 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 344 400.00 | 1 411 751.00 | | 1 344 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 300 314.00 | 375 850.00 | | 300 314.00 |
| |
| 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 | 760 645.00 | | | 760 645.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 117.00 | |
I4 DECREASES Grand Total | | | 760 645.00 | |
IO DECREASES Total including other intangible assets | | | 11 423.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 732 105.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 423.00 | | | 11 423.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 732 105.00 | | | 732 105.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 117.00 | | | 17 117.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 381 043.00 | 69 613.00 | | 381 043.00 |
PE DEPRECIATION Total including other intangible assets | 10 839.00 | 301.00 | | 10 839.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 370 204.00 | 69 312.00 | | 370 204.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 25 812.00 | | | 25 812.00 |
7B Total provisions for depreciation | 25 812.00 | | | 25 812.00 |
7C Grand total | 25 812.00 | | | 25 812.00 |
| |
| 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 | 355 135.00 | 355 135.00 | | 355 135.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 660.00 | 6 660.00 | | 6 660.00 |
UT Other financial assets | 16 817.00 | 16 817.00 | | 16 817.00 |
UX Other trade receivables | 97 521.00 | 97 521.00 | | 97 521.00 |
VH Loans with a maturity of more than one year at origin | 122 794.00 | 122 794.00 | | 122 794.00 |
VM Income taxes | 23 212.00 | 23 212.00 | | 23 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 559.00 | 1 559.00 | | 1 559.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 626.00 | 8 626.00 | | 8 626.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 176.00 | 146 176.00 | | 146 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 486 149.00 | 486 149.00 | | 486 149.00 |
