| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 500.00 | | 7 500.00 | 7 500.00 |
AR Technical installations, industrial equipment and tools | 35 379.00 | 35 379.00 | | 35 379.00 |
AT Other tangible assets | 44 684.00 | 44 684.00 | | 44 684.00 |
BH Other financial assets | 1 488.00 | | 1 488.00 | 1 488.00 |
BJ TOTAL (I) | 89 051.00 | 80 063.00 | 8 988.00 | 89 051.00 |
BL Raw materials, supplies | 28 842.00 | | 28 842.00 | 28 842.00 |
BP Services in progress | 66 329.00 | | 66 329.00 | 66 329.00 |
BX Customers and related accounts | 644 622.00 | 9 521.00 | 635 101.00 | 644 622.00 |
BZ Other receivables | 27 358.00 | | 27 358.00 | 27 358.00 |
CF Cash and cash equivalents | 347 250.00 | | 347 250.00 | 347 250.00 |
CJ TOTAL (II) | 1 114 400.00 | 9 521.00 | 1 104 880.00 | 1 114 400.00 |
CO Grand total (0 to V) | 1 203 451.00 | 89 583.00 | 1 113 868.00 | 1 203 451.00 |
CP Shares due in less than one year | 1 488.00 | | | 1 488.00 |
| |
| 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 |
DH Retained earnings | 529 212.00 | 484 859.00 | | 529 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 595.00 | 56 429.00 | | 17 595.00 |
DL TOTAL (I) | 555 606.00 | 550 088.00 | | 555 606.00 |
DU Loans and Debts from Credit Institutions (3) | 300 000.00 | 2 436.00 | | 300 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 756.00 | 38 657.00 | | 29 756.00 |
DX Trade payables and related accounts | 86 358.00 | 179 864.00 | | 86 358.00 |
DY Tax and social security liabilities | 142 147.00 | 128 386.00 | | 142 147.00 |
EC TOTAL (IV) | 558 261.00 | 349 343.00 | | 558 261.00 |
EE Grand total (I to V) | 1 113 868.00 | 899 430.00 | | 1 113 868.00 |
EG Accrued income and payables due within one year | 558 261.00 | 349 343.00 | | 558 261.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 436.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 857 513.00 | | 857 513.00 | 857 513.00 |
FJ Net sales | 857 513.00 | | 857 513.00 | 857 513.00 |
FM Inventory production | | | -1 600.00 | |
FO Operating subsidies | | | 5 115.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 068.00 | |
FQ Other income | | | 587.00 | |
FR Total operating income (I) | | | 873 683.00 | |
FU Purchases of raw materials and other supplies | | | 364 878.00 | |
FV Inventory change (raw materials and supplies) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 188 088.00 | |
FX Taxes, duties, and similar payments | | | 3 489.00 | |
FY Salaries and Wages | | | 189 097.00 | |
FZ Social Security Contributions | | | 98 808.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 943.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 855 806.00 | |
GG - OPERATING RESULT (I - II) | | | 17 877.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 7 651.00 | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 283.00 | 235.00 | | 283.00 |
HH Total exceptional expenses (VIII) | 283.00 | 235.00 | | 283.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -283.00 | -235.00 | | -283.00 |
HL TOTAL REVENUE (I + III + V + VII) | 873 683.00 | 1 375 613.00 | | 873 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 856 088.00 | 1 319 185.00 | | 856 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 595.00 | 56 429.00 | | 17 595.00 |
| |
| 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 | 89 051.00 | | | 89 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 488.00 | |
I4 DECREASES Grand Total | | | 89 051.00 | |
IO DECREASES Total including other intangible assets | | | 7 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 063.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 500.00 | | | 7 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 80 063.00 | | | 80 063.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 488.00 | | | 1 488.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 120.00 | 9 943.00 | | 70 120.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 120.00 | 9 943.00 | | 70 120.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 521.00 | | | 9 521.00 |
7B Total provisions for depreciation | 9 521.00 | | | 9 521.00 |
7C Grand total | 9 521.00 | | | 9 521.00 |
| |
| 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 | 86 358.00 | 86 358.00 | | 86 358.00 |
8C Staff and Related Accounts | 12 490.00 | 12 490.00 | | 12 490.00 |
8D Social Security and Other Social Organizations | 16 821.00 | 16 821.00 | | 16 821.00 |
UT Other financial assets | 1 488.00 | 1 488.00 | | 1 488.00 |
UX Other trade receivables | 621 275.00 | 621 275.00 | | 621 275.00 |
UY Staff and related accounts | 1 382.00 | 1 382.00 | | 1 382.00 |
VA Doubtful or disputed receivables | 23 347.00 | 23 347.00 | | 23 347.00 |
VB VAT | 25 193.00 | 25 193.00 | | 25 193.00 |
VG Loans with a maturity of up to one year at origin | 300 000.00 | 300 000.00 | | 300 000.00 |
VI Group and Associates | 29 756.00 | 29 756.00 | | 29 756.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VM Income taxes | 758.00 | 758.00 | | 758.00 |
VQ Other Taxes, Duties, and Similar Debts | 655.00 | 655.00 | | 655.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24.00 | 24.00 | | 24.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 673 467.00 | 673 467.00 | | 673 467.00 |
VW VAT | 112 181.00 | 112 181.00 | | 112 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 558 261.00 | 558 261.00 | | 558 261.00 |
| |
| 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 | 1 783.00 | | | 1 783.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 430.00 | 6 481.00 | | 9 430.00 |
ST Other accounts | 109 036.00 | 148 578.00 | | 109 036.00 |
XQ Rental, rental and co-ownership charges | 34 633.00 | 31 572.00 | | 34 633.00 |
YT Subcontracting | 25 342.00 | 99 286.00 | | 25 342.00 |
YU External personnel | 9 646.00 | 148.00 | | 9 646.00 |
YW Business tax | 1 706.00 | 3 673.00 | | 1 706.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 489.00 | 3 673.00 | | 3 489.00 |
YY Amount of VAT collected | 159 432.00 | 246 764.00 | | 159 432.00 |
YZ Total deductible VAT on goods and services | 97 031.00 | 148 479.00 | | 97 031.00 |
ZE Dividends | 12 077.00 | | | 12 077.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 188 088.00 | 286 065.00 | | 188 088.00 |
