| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 760.00 | 1 760.00 | | 1 760.00 |
AH Goodwill | 610.00 | | 610.00 | 610.00 |
AR Technical installations, industrial equipment and tools | 46 779.00 | 31 025.00 | 15 754.00 | 46 779.00 |
AT Other tangible assets | 97 456.00 | 60 783.00 | 36 673.00 | 97 456.00 |
AV Fixed assets in progress | 12 915.00 | | 12 915.00 | 12 915.00 |
BJ TOTAL (I) | 160 525.00 | 93 568.00 | 66 956.00 | 160 525.00 |
BT Goods | 73 578.00 | | 73 578.00 | 73 578.00 |
BZ Other receivables | 40 375.00 | | 40 375.00 | 40 375.00 |
CD Marketable securities | 135 820.00 | | 135 820.00 | 135 820.00 |
CF Cash and cash equivalents | 58 408.00 | | 58 408.00 | 58 408.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 308 181.00 | | 308 181.00 | 308 181.00 |
CO Grand total (0 to V) | 468 705.00 | 93 568.00 | 375 137.00 | 468 705.00 |
CU Other investments | 1 005.00 | | 1 005.00 | 1 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 000.00 | 27 000.00 | | 27 000.00 |
DD Legal reserve (1) | 2 700.00 | 2 700.00 | | 2 700.00 |
DE Statutory or contractual reserves | 164 935.00 | 140 593.00 | | 164 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 182.00 | 78 942.00 | | 81 182.00 |
DL TOTAL (I) | 275 817.00 | 249 235.00 | | 275 817.00 |
DU Loans and Debts from Credit Institutions (3) | 11 158.00 | 21 296.00 | | 11 158.00 |
DX Trade payables and related accounts | 72 804.00 | 68 327.00 | | 72 804.00 |
DY Tax and social security liabilities | 14 899.00 | 20 500.00 | | 14 899.00 |
EA Other liabilities | 460.00 | | | 460.00 |
EC TOTAL (IV) | 99 320.00 | 110 123.00 | | 99 320.00 |
EE Grand total (I to V) | 375 137.00 | 359 358.00 | | 375 137.00 |
EG Accrued income and payables due within one year | 98 455.00 | 98 965.00 | | 98 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 337 963.00 | |
FJ Net sales | | | 337 963.00 | |
FO Operating subsidies | | | 22 058.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 41.00 | |
FR Total operating income (I) | | | 360 062.00 | |
FS Purchases of goods (including customs duties) | | | 106 400.00 | |
FT Inventory change (goods) | | | 1 908.00 | |
FW Other purchases and external expenses | | | 53 836.00 | |
FX Taxes, duties, and similar payments | | | 1 851.00 | |
FY Salaries and Wages | | | 83 140.00 | |
FZ Social Security Contributions | | | 6 655.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 684.00 | |
GE Other Expenses | | | 139.00 | |
GF Total Operating Expenses (II) | | | 262 614.00 | |
GG - OPERATING RESULT (I - II) | | | 97 448.00 | |
GL Other interest and similar income | | | 23.00 | |
GO Net income from sales of marketable securities | | | 276.00 | |
GP Total financial income (V) | | | 299.00 | |
GR Interest and similar expenses | | | 253.00 | |
GU Total financial expenses (VI) | | | 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 398.00 | 134.00 | | 398.00 |
HD Total exceptional income (VII) | 398.00 | 134.00 | | 398.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 398.00 | 134.00 | | 398.00 |
HK Income tax | 16 710.00 | 23 950.00 | | 16 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 759.00 | 432 354.00 | | 360 759.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 577.00 | 353 413.00 | | 279 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 182.00 | 78 942.00 | | 81 182.00 |
| |
| 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 | 127 847.00 | | 19 763.00 | 127 847.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 005.00 | |
I4 DECREASES Grand Total | | | 160 525.00 | |
IO DECREASES Total including other intangible assets | | | 2 370.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 157 150.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 370.00 | | | 2 370.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 124 477.00 | | 19 758.00 | 124 477.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | 5.00 | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 884.00 | 8 684.00 | | 84 884.00 |
PE DEPRECIATION Total including other intangible assets | 1 760.00 | | | 1 760.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 83 124.00 | 8 684.00 | | 83 124.00 |
| |
| 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 | 72 804.00 | 72 804.00 | | 72 804.00 |
8D Social Security and Other Social Organizations | 14 899.00 | 14 899.00 | | 14 899.00 |
8K Other liabilities (including liabilities related to repo transactions) | 460.00 | 460.00 | | 460.00 |
UX Other trade receivables | 40 375.00 | 40 375.00 | | 40 375.00 |
VH Loans with a maturity of more than one year at origin | 11 158.00 | 10 293.00 | 865.00 | 11 158.00 |
VK Loans repaid during the year | 10 138.00 | | | 10 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 375.00 | 40 375.00 | | 40 375.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 320.00 | 98 455.00 | 865.00 | 99 320.00 |
