| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 252.00 | 13 784.00 | 468.00 | 14 252.00 |
AH Goodwill | 9 711.00 | | 9 711.00 | 9 711.00 |
BJ TOTAL (I) | 630 074.00 | 13 784.00 | 616 290.00 | 630 074.00 |
BN Goods in progress | 372 387.00 | | 372 387.00 | 372 387.00 |
BX Customers and related accounts | 480 540.00 | 26 249.00 | 454 291.00 | 480 540.00 |
BZ Other receivables | 207 585.00 | | 207 585.00 | 207 585.00 |
CF Cash and cash equivalents | 231 788.00 | | 231 788.00 | 231 788.00 |
CH Prepaid expenses | 6 873.00 | | 6 873.00 | 6 873.00 |
CJ TOTAL (II) | 1 299 174.00 | 26 249.00 | 1 272 925.00 | 1 299 174.00 |
CO Grand total (0 to V) | 1 929 247.00 | 40 033.00 | 1 889 215.00 | 1 929 247.00 |
CU Other investments | 606 111.00 | | 606 111.00 | 606 111.00 |
| |
| 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 |
DE Statutory or contractual reserves | 110 436.00 | 72 709.00 | | 110 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 218 297.00 | 237 727.00 | | 218 297.00 |
DK Regulated provisions | 4 103.00 | 3 283.00 | | 4 103.00 |
DL TOTAL (I) | 387 836.00 | 368 718.00 | | 387 836.00 |
DV Miscellaneous Loans and Financial Debts (4) | 327 344.00 | 242 450.00 | | 327 344.00 |
DW Advances and down payments received on current orders | 446 132.00 | 350 155.00 | | 446 132.00 |
DX Trade payables and related accounts | 633 396.00 | 656 391.00 | | 633 396.00 |
DY Tax and social security liabilities | 93 666.00 | 84 473.00 | | 93 666.00 |
EA Other liabilities | 840.00 | 1 200.00 | | 840.00 |
EC TOTAL (IV) | 1 501 378.00 | 1 334 668.00 | | 1 501 378.00 |
EE Grand total (I to V) | 1 889 215.00 | 1 703 387.00 | | 1 889 215.00 |
EI Including equity loans | 327 344.00 | | | 327 344.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 821 893.00 | |
FJ Net sales | | | 1 821 893.00 | |
FM Inventory production | | | 26 343.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 367.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 860 603.00 | |
FW Other purchases and external expenses | | | 1 535 852.00 | |
FX Taxes, duties, and similar payments | | | 4 623.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 219.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 641.00 | |
GE Other Expenses | | | 7 257.00 | |
GF Total Operating Expenses (II) | | | 1 556 591.00 | |
GG - OPERATING RESULT (I - II) | | | 304 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 304 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 200.00 | | |
HD Total exceptional income (VII) | | 2 200.00 | | |
HH Total exceptional expenses (VIII) | 821.00 | 821.00 | | 821.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -821.00 | 1 380.00 | | -821.00 |
HK Income tax | 84 894.00 | 92 450.00 | | 84 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 860 603.00 | 1 834 594.00 | | 1 860 603.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 642 306.00 | 1 596 867.00 | | 1 642 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 218 297.00 | 237 727.00 | | 218 297.00 |
| |
| 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 | 630 074.00 | | | 630 074.00 |
I3 DECREASES Total Financial Fixed Assets | | | 606 111.00 | |
I4 DECREASES Grand Total | | | 630 074.00 | |
IO DECREASES Total including other intangible assets | | | 23 963.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 963.00 | | | 23 963.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 606 111.00 | | | 606 111.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 565.00 | 4 219.00 | | 9 565.00 |
PE DEPRECIATION Total including other intangible assets | 9 565.00 | 4 219.00 | | 9 565.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 283.00 | 821.00 | | 3 283.00 |
7C Grand total | 3 283.00 | 821.00 | | 3 283.00 |
UJ - Exceptional | | 821.00 | | |
| |
| 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 | 633 396.00 | 633 396.00 | | 633 396.00 |
8D Social Security and Other Social Organizations | 93 666.00 | 93 666.00 | | 93 666.00 |
8K Other liabilities (including liabilities related to repo transactions) | 328 184.00 | 328 184.00 | | 328 184.00 |
UX Other trade receivables | 480 540.00 | 449 057.00 | 31 483.00 | 480 540.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 207 585.00 | 207 585.00 | | 207 585.00 |
VS Prepaid expenses | 6 873.00 | 6 873.00 | | 6 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 694 998.00 | 663 515.00 | 31 483.00 | 694 998.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 055 246.00 | 1 055 246.00 | | 1 055 246.00 |
