| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 455.00 | 3 455.00 | | 3 455.00 |
AN Land | 10 244.00 | | 10 244.00 | 10 244.00 |
AP Buildings | 108 964.00 | 75 686.00 | 33 279.00 | 108 964.00 |
AR Technical installations, industrial equipment and tools | 5 648 405.00 | 4 333 196.00 | 1 315 209.00 | 5 648 405.00 |
AT Other tangible assets | 248 835.00 | 222 336.00 | 26 499.00 | 248 835.00 |
AV Fixed assets in progress | 522.00 | | 522.00 | 522.00 |
BF Loans | 358 525.00 | | 358 525.00 | 358 525.00 |
BJ TOTAL (I) | 6 379 112.00 | 4 634 673.00 | 1 744 439.00 | 6 379 112.00 |
BZ Other receivables | 4 200 170.00 | | 4 200 170.00 | 4 200 170.00 |
CF Cash and cash equivalents | 37 093.00 | | 37 093.00 | 37 093.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 237 263.00 | | 4 237 263.00 | 4 237 263.00 |
CO Grand total (0 to V) | 10 616 375.00 | 4 634 673.00 | 5 981 702.00 | 10 616 375.00 |
CU Other investments | 161.00 | | 161.00 | 161.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 266 785.00 | 266 785.00 | | 266 785.00 |
DD Legal reserve (1) | 26 679.00 | 26 679.00 | | 26 679.00 |
DG Other reserves | 1 021 130.00 | 1 021 130.00 | | 1 021 130.00 |
DH Retained earnings | 1 255 799.00 | 1 145 582.00 | | 1 255 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 735.00 | 110 216.00 | | 75 735.00 |
DL TOTAL (I) | 2 646 128.00 | 2 570 393.00 | | 2 646 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 741 174.00 | 1 637 575.00 | | 1 741 174.00 |
DX Trade payables and related accounts | 790 754.00 | 2 782 387.00 | | 790 754.00 |
DY Tax and social security liabilities | 773 730.00 | 723 583.00 | | 773 730.00 |
DZ Fixed asset liabilities and related accounts | | 10 524.00 | | |
EA Other liabilities | 29 916.00 | 281.00 | | 29 916.00 |
EC TOTAL (IV) | 3 335 574.00 | 5 154 350.00 | | 3 335 574.00 |
EE Grand total (I to V) | 5 981 702.00 | 7 724 743.00 | | 5 981 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 600 317.00 | | 6 600 317.00 | 6 600 317.00 |
FJ Net sales | 6 600 317.00 | | 6 600 317.00 | 6 600 317.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 6 600 319.00 | |
FW Other purchases and external expenses | | | 6 105 332.00 | |
FX Taxes, duties, and similar payments | | | 3 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 380 903.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 6 489 514.00 | |
GG - OPERATING RESULT (I - II) | | | 110 805.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 964.00 | |
GU Total financial expenses (VI) | | | 4 964.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 471.00 | 898.00 | | 471.00 |
HH Total exceptional expenses (VIII) | 471.00 | 898.00 | | 471.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -471.00 | -898.00 | | -471.00 |
HK Income tax | 29 635.00 | 43 429.00 | | 29 635.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 600 319.00 | 6 535 302.00 | | 6 600 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 524 585.00 | 6 425 086.00 | | 6 524 585.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 735.00 | 110 216.00 | | 75 735.00 |
| |
| 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 | 6 309 148.00 | | 69 964.00 | 6 309 148.00 |
I3 DECREASES Total Financial Fixed Assets | | | 358 686.00 | |
I4 DECREASES Grand Total | | | 6 379 112.00 | |
IO DECREASES Total including other intangible assets | | | 3 455.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 016 971.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 455.00 | | | 3 455.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 971 890.00 | | 45 081.00 | 5 971 890.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 333 803.00 | | 24 883.00 | 333 803.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 253 771.00 | 380 903.00 | | 4 253 771.00 |
PE DEPRECIATION Total including other intangible assets | 3 455.00 | | | 3 455.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 250 315.00 | 380 903.00 | | 4 250 315.00 |
| |
| 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 | 790 754.00 | 790 754.00 | | 790 754.00 |
8C Staff and Related Accounts | 256 535.00 | 256 535.00 | | 256 535.00 |
8D Social Security and Other Social Organizations | 506 559.00 | 506 559.00 | | 506 559.00 |
UP Loans | 358 525.00 | 8 086.00 | 350 439.00 | 358 525.00 |
UY Staff and related accounts | 29 308.00 | 29 308.00 | | 29 308.00 |
UZ Social Security, other social security organizations | 152 276.00 | 152 276.00 | | 152 276.00 |
VB VAT | 232 365.00 | 232 365.00 | | 232 365.00 |
VC Group and associates | 3 730 489.00 | 3 730 489.00 | | 3 730 489.00 |
VI Group and Associates | 1 771 090.00 | 29 635.00 | 1 741 455.00 | 1 771 090.00 |
VP Miscellaneous | 55 232.00 | 55 232.00 | | 55 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 636.00 | 10 636.00 | | 10 636.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 558 695.00 | 4 208 256.00 | 350 439.00 | 4 558 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 335 574.00 | 1 594 119.00 | 1 741 455.00 | 3 335 574.00 |
