| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 708.00 | 15 708.00 | | 15 708.00 |
AN Land | 39 510.00 | | 39 510.00 | 39 510.00 |
AP Buildings | 565 996.00 | 560 464.00 | 5 532.00 | 565 996.00 |
AR Technical installations, industrial equipment and tools | 9 895.00 | 9 895.00 | | 9 895.00 |
AT Other tangible assets | 52 146.00 | 52 127.00 | 19.00 | 52 146.00 |
BH Other financial assets | 420.00 | | 420.00 | 420.00 |
BJ TOTAL (I) | 683 675.00 | 638 194.00 | 45 481.00 | 683 675.00 |
BT Goods | 478 415.00 | 5 511.00 | 472 904.00 | 478 415.00 |
BX Customers and related accounts | 847 731.00 | 18 839.00 | 828 892.00 | 847 731.00 |
BZ Other receivables | 1 615.00 | | 1 615.00 | 1 615.00 |
CF Cash and cash equivalents | 4 707 400.00 | | 4 707 400.00 | 4 707 400.00 |
CH Prepaid expenses | 7 419.00 | | 7 419.00 | 7 419.00 |
CJ TOTAL (II) | 6 042 581.00 | 24 350.00 | 6 018 231.00 | 6 042 581.00 |
CO Grand total (0 to V) | 6 726 256.00 | 662 545.00 | 6 063 711.00 | 6 726 256.00 |
| |
| 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 | 4 824 721.00 | 4 517 750.00 | | 4 824 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 525 986.00 | 306 971.00 | | 525 986.00 |
DL TOTAL (I) | 5 359 508.00 | 4 833 521.00 | | 5 359 508.00 |
DX Trade payables and related accounts | 411 415.00 | 322 378.00 | | 411 415.00 |
DY Tax and social security liabilities | 290 564.00 | 184 125.00 | | 290 564.00 |
EA Other liabilities | 2 225.00 | | | 2 225.00 |
EC TOTAL (IV) | 704 204.00 | 506 502.00 | | 704 204.00 |
EE Grand total (I to V) | 6 063 711.00 | 5 340 024.00 | | 6 063 711.00 |
EG Accrued income and payables due within one year | 704 204.00 | 506 502.00 | | 704 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 507 392.00 | | 4 507 392.00 | 4 507 392.00 |
FG Production sold - services | 230 741.00 | | 230 741.00 | 230 741.00 |
FJ Net sales | 4 738 133.00 | | 4 738 133.00 | 4 738 133.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 478.00 | |
FQ Other income | | | 691.00 | |
FR Total operating income (I) | | | 4 751 302.00 | |
FS Purchases of goods (including customs duties) | | | 2 737 865.00 | |
FT Inventory change (goods) | | | -12 623.00 | |
FU Purchases of raw materials and other supplies | | | 2 837.00 | |
FW Other purchases and external expenses | | | 372 019.00 | |
FX Taxes, duties, and similar payments | | | 47 477.00 | |
FY Salaries and Wages | | | 610 350.00 | |
FZ Social Security Contributions | | | 252 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 864.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 511.00 | |
GE Other Expenses | | | 83.00 | |
GF Total Operating Expenses (II) | | | 4 017 689.00 | |
GG - OPERATING RESULT (I - II) | | | 733 613.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 733 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 207 627.00 | 122 359.00 | | 207 627.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 751 302.00 | 3 995 676.00 | | 4 751 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 225 316.00 | 3 688 705.00 | | 4 225 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 525 986.00 | 306 971.00 | | 525 986.00 |
| |
| 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 | 683 675.00 | | | 683 675.00 |
I3 DECREASES Total Financial Fixed Assets | | | 420.00 | |
I4 DECREASES Grand Total | | | 683 675.00 | |
IO DECREASES Total including other intangible assets | | | 15 708.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 667 547.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 708.00 | | | 15 708.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 667 547.00 | | | 667 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 420.00 | | | 420.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 636 330.00 | 1 864.00 | | 636 330.00 |
PE DEPRECIATION Total including other intangible assets | 15 708.00 | | | 15 708.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 620 622.00 | 1 864.00 | | 620 622.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 5 877.00 | 5 511.00 | 5 877.00 | 5 877.00 |
6T Receivables | 18 839.00 | | | 18 839.00 |
7B Total provisions for depreciation | 24 716.00 | 5 511.00 | 5 877.00 | 24 716.00 |
7C Grand total | 24 716.00 | 5 511.00 | 5 877.00 | 24 716.00 |
UE of which provisions and reversals: - Operating | | 5 511.00 | 5 877.00 | |
| |
| 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 | 411 415.00 | 411 415.00 | | 411 415.00 |
8C Staff and Related Accounts | 70 965.00 | 70 965.00 | | 70 965.00 |
8D Social Security and Other Social Organizations | 67 098.00 | 67 098.00 | | 67 098.00 |
8E Income Taxes | 85 266.00 | 85 266.00 | | 85 266.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 225.00 | 2 225.00 | | 2 225.00 |
UT Other financial assets | 420.00 | | 420.00 | 420.00 |
UX Other trade receivables | 825 138.00 | 825 138.00 | | 825 138.00 |
VA Doubtful or disputed receivables | 22 594.00 | 22 594.00 | | 22 594.00 |
VB VAT | 897.00 | 897.00 | | 897.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 907.00 | 7 907.00 | | 7 907.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 719.00 | 719.00 | | 719.00 |
VS Prepaid expenses | 7 419.00 | 7 419.00 | | 7 419.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 857 186.00 | 856 766.00 | 420.00 | 857 186.00 |
VW VAT | 59 329.00 | 59 329.00 | | 59 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 704 204.00 | 704 204.00 | | 704 204.00 |
