| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 790.00 | 790.00 | | 790.00 |
AH Goodwill | 200 000.00 | | 200 000.00 | 200 000.00 |
AN Land | 15 934.00 | 15 300.00 | 635.00 | 15 934.00 |
AP Buildings | 70 984.00 | 25 677.00 | 45 307.00 | 70 984.00 |
AR Technical installations, industrial equipment and tools | 24 433.00 | 24 321.00 | 111.00 | 24 433.00 |
AT Other tangible assets | 87 376.00 | 58 535.00 | 28 841.00 | 87 376.00 |
BH Other financial assets | 6 848.00 | | 6 848.00 | 6 848.00 |
BJ TOTAL (I) | 408 379.00 | 124 622.00 | 283 757.00 | 408 379.00 |
BR Intermediate and finished products | | | | |
BV Advances and down payments on orders | 260.00 | | 260.00 | 260.00 |
BX Customers and related accounts | 30 479.00 | | 30 479.00 | 30 479.00 |
BZ Other receivables | 30 128.00 | | 30 128.00 | 30 128.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 32 740.00 | | 32 740.00 | 32 740.00 |
CH Prepaid expenses | 14 599.00 | | 14 599.00 | 14 599.00 |
CJ TOTAL (II) | 123 207.00 | | 123 207.00 | 123 207.00 |
CO Grand total (0 to V) | 531 586.00 | 124 622.00 | 406 964.00 | 531 586.00 |
CP Shares due in less than one year | 6 848.00 | | | 6 848.00 |
CU Other investments | 2 015.00 | | 2 015.00 | 2 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 151 000.00 | 151 000.00 | | 151 000.00 |
DD Legal reserve (1) | 7 728.00 | 7 377.00 | | 7 728.00 |
DH Retained earnings | 41 972.00 | 44 313.00 | | 41 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 221.00 | 7 010.00 | | 5 221.00 |
DL TOTAL (I) | 205 921.00 | 209 700.00 | | 205 921.00 |
DU Loans and Debts from Credit Institutions (3) | 29 184.00 | 29 586.00 | | 29 184.00 |
DV Miscellaneous Loans and Financial Debts (4) | 309.00 | 584.00 | | 309.00 |
DX Trade payables and related accounts | 39 785.00 | 26 397.00 | | 39 785.00 |
DY Tax and social security liabilities | 131 765.00 | 115 125.00 | | 131 765.00 |
EC TOTAL (IV) | 201 043.00 | 171 691.00 | | 201 043.00 |
EE Grand total (I to V) | 406 964.00 | 381 392.00 | | 406 964.00 |
EG Accrued income and payables due within one year | 201 043.00 | 152 459.00 | | 201 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 837 084.00 | | 837 084.00 | 837 084.00 |
FJ Net sales | 837 084.00 | | 837 084.00 | 837 084.00 |
FO Operating subsidies | | | 7 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 121.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 875 233.00 | |
FW Other purchases and external expenses | | | 298 763.00 | |
FX Taxes, duties, and similar payments | | | 30 695.00 | |
FY Salaries and Wages | | | 445 509.00 | |
FZ Social Security Contributions | | | 83 711.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 674.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 868 359.00 | |
GG - OPERATING RESULT (I - II) | | | 6 874.00 | |
GR Interest and similar expenses | | | 1 009.00 | |
GU Total financial expenses (VI) | | | 1 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 29 102.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | 425.00 | | | 425.00 |
HB Exceptional income from capital transactions | 5 417.00 | 2 000.00 | | 5 417.00 |
HD Total exceptional income (VII) | 5 841.00 | 2 000.00 | | 5 841.00 |
HE Exceptional expenses on management operations | 2 845.00 | | | 2 845.00 |
HF Exceptional expenses on capital transactions | 3 641.00 | 320.00 | | 3 641.00 |
HH Total exceptional expenses (VIII) | 6 486.00 | 320.00 | | 6 486.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -645.00 | 1 680.00 | | -645.00 |
HL TOTAL REVENUE (I + III + V + VII) | 881 075.00 | 784 566.00 | | 881 075.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 875 854.00 | 777 556.00 | | 875 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 221.00 | 7 010.00 | | 5 221.00 |
HP References: Equipment leasing | 63 010.00 | 55 832.00 | | 63 010.00 |
| |
| 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 | 382 536.00 | | 29 892.00 | 382 536.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 863.00 | |
I4 DECREASES Grand Total | | 4 049.00 | 408 379.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IO DECREASES Total including other intangible assets | | | 200 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 049.00 | 198 726.00 | |
KD ACQUISITIONS Total including other intangible assets | 200 790.00 | | | 200 790.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 172 883.00 | | 29 892.00 | 172 883.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 863.00 | | | 8 863.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115 355.00 | 9 674.00 | 408.00 | 115 355.00 |
PE DEPRECIATION Total including other intangible assets | 790.00 | | | 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 114 565.00 | 9 674.00 | 408.00 | 114 565.00 |
| |
| 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 | 39 785.00 | 39 785.00 | | 39 785.00 |
8C Staff and Related Accounts | 85 376.00 | 85 376.00 | | 85 376.00 |
8D Social Security and Other Social Organizations | 34 840.00 | 34 840.00 | | 34 840.00 |
UT Other financial assets | 6 848.00 | 6 848.00 | | 6 848.00 |
UX Other trade receivables | 30 479.00 | 30 479.00 | | 30 479.00 |
UY Staff and related accounts | 44.00 | 44.00 | | 44.00 |
VB VAT | 9 023.00 | 9 023.00 | | 9 023.00 |
VC Group and associates | 14 054.00 | 14 054.00 | | 14 054.00 |
VH Loans with a maturity of more than one year at origin | 29 184.00 | 29 184.00 | | 29 184.00 |
VI Group and Associates | 309.00 | 309.00 | | 309.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 15 402.00 | | | 15 402.00 |
VM Income taxes | 1 836.00 | 1 836.00 | | 1 836.00 |
VP Miscellaneous | 3 219.00 | 3 219.00 | | 3 219.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 132.00 | 5 132.00 | | 5 132.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 952.00 | 1 952.00 | | 1 952.00 |
VS Prepaid expenses | 14 599.00 | 14 599.00 | | 14 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 054.00 | 82 054.00 | | 82 054.00 |
VW VAT | 6 417.00 | 6 417.00 | | 6 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 043.00 | 201 043.00 | | 201 043.00 |
| |
| 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 | 29 498.00 | 28 752.00 | | 29 498.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 538.00 | 10 008.00 | | 9 538.00 |
ST Other accounts | 251 048.00 | 222 541.00 | | 251 048.00 |
XQ Rental, rental and co-ownership charges | 37 475.00 | 39 266.00 | | 37 475.00 |
YQ Equipment leasing commitment | 227 760.00 | 16 391.00 | | 227 760.00 |
YT Subcontracting | 703.00 | 5 626.00 | | 703.00 |
YW Business tax | 1 197.00 | 1 308.00 | | 1 197.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 30 695.00 | 30 060.00 | | 30 695.00 |
YY Amount of VAT collected | 50 983.00 | 49 391.00 | | 50 983.00 |
YZ Total deductible VAT on goods and services | 42 286.00 | 44 311.00 | | 42 286.00 |
ZE Dividends | 9 000.00 | | | 9 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 298 763.00 | 277 442.00 | | 298 763.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 15.00 | | | 15.00 |
