| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 490.00 | 1 490.00 | | 1 490.00 |
AR Technical installations, industrial equipment and tools | 32 868.00 | 30 034.00 | 2 834.00 | 32 868.00 |
AT Other tangible assets | 4 777.00 | 3 980.00 | 797.00 | 4 777.00 |
BJ TOTAL (I) | 84 075.00 | 35 504.00 | 48 571.00 | 84 075.00 |
BL Raw materials, supplies | 14 553.00 | | 14 553.00 | 14 553.00 |
BV Advances and down payments on orders | 130 862.00 | | 130 862.00 | 130 862.00 |
BX Customers and related accounts | 1 164 384.00 | 990.00 | 1 163 394.00 | 1 164 384.00 |
BZ Other receivables | 208 727.00 | | 208 727.00 | 208 727.00 |
CF Cash and cash equivalents | 165 970.00 | | 165 970.00 | 165 970.00 |
CH Prepaid expenses | 748.00 | | 748.00 | 748.00 |
CJ TOTAL (II) | 1 685 243.00 | 990.00 | 1 684 253.00 | 1 685 243.00 |
CO Grand total (0 to V) | 1 769 318.00 | 36 494.00 | 1 732 824.00 | 1 769 318.00 |
CU Other investments | 44 940.00 | | 44 940.00 | 44 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 88 006.00 | 88 006.00 | | 88 006.00 |
DH Retained earnings | 238 167.00 | 183 419.00 | | 238 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 696.00 | 54 748.00 | | 10 696.00 |
DL TOTAL (I) | 345 669.00 | 334 973.00 | | 345 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 648.00 | 92 199.00 | | 77 648.00 |
DW Advances and down payments received on current orders | 852.00 | 426.00 | | 852.00 |
DX Trade payables and related accounts | 1 043 919.00 | 382 894.00 | | 1 043 919.00 |
DY Tax and social security liabilities | 96 757.00 | 93 605.00 | | 96 757.00 |
EA Other liabilities | 167 979.00 | 1 239.00 | | 167 979.00 |
EC TOTAL (IV) | 1 387 155.00 | 570 363.00 | | 1 387 155.00 |
EE Grand total (I to V) | 1 732 824.00 | 905 336.00 | | 1 732 824.00 |
EG Accrued income and payables due within one year | 1 386 303.00 | 569 937.00 | | 1 386 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 730.00 | |
FG Production sold - services | | | 1 332 951.00 | |
FJ Net sales | | | 1 333 680.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 3 762.00 | |
FR Total operating income (I) | | | 1 337 443.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 61 469.00 | |
FV Inventory change (raw materials and supplies) | | | -3 197.00 | |
FW Other purchases and external expenses | | | 931 385.00 | |
FX Taxes, duties, and similar payments | | | 5 081.00 | |
FY Salaries and Wages | | | 242 436.00 | |
FZ Social Security Contributions | | | 85 576.00 | |
GB Operating Expenses - Provisions | | | 3 412.00 | |
GE Other Expenses | | | 261.00 | |
GF Total Operating Expenses (II) | | | 1 326 423.00 | |
GG - OPERATING RESULT (I - II) | | | 11 020.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 103.00 | | | 2 103.00 |
HH Total exceptional expenses (VIII) | 665.00 | 555.00 | | 665.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 438.00 | -555.00 | | 1 438.00 |
HK Income tax | 1 762.00 | | | 1 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 339 546.00 | 1 092 922.00 | | 1 339 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 328 850.00 | 1 038 174.00 | | 1 328 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 696.00 | 54 748.00 | | 10 696.00 |
| |
| 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 | 84 075.00 | | | 84 075.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 940.00 | |
I4 DECREASES Grand Total | | | 84 075.00 | |
IO DECREASES Total including other intangible assets | | | 1 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 645.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 490.00 | | | 1 490.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 645.00 | | | 37 645.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 44 940.00 | | | 44 940.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 092.00 | 3 412.00 | | 32 092.00 |
PE DEPRECIATION Total including other intangible assets | 1 490.00 | | | 1 490.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 602.00 | 3 412.00 | | 30 602.00 |
| |
| 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 | 1 043 919.00 | 1 043 919.00 | | 1 043 919.00 |
8D Social Security and Other Social Organizations | 96 757.00 | 96 757.00 | | 96 757.00 |
8K Other liabilities (including liabilities related to repo transactions) | 167 979.00 | 167 979.00 | | 167 979.00 |
UX Other trade receivables | 1 164 384.00 | 1 164 384.00 | | 1 164 384.00 |
VI Group and Associates | 77 648.00 | 77 648.00 | | 77 648.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 208 727.00 | 208 727.00 | | 208 727.00 |
VS Prepaid expenses | 748.00 | 748.00 | | 748.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 373 859.00 | 1 373 859.00 | | 1 373 859.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 386 303.00 | 1 386 303.00 | | 1 386 303.00 |
