| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 31 130.00 | | 31 130.00 | 31 130.00 |
AJ Other Intangible Assets | 1 000.00 | 1 000.00 | | 1 000.00 |
AP Buildings | 16 769.00 | 16 769.00 | | 16 769.00 |
AR Technical installations, industrial equipment and tools | 10 856.00 | 8 998.00 | 1 858.00 | 10 856.00 |
AT Other tangible assets | 154 924.00 | 117 311.00 | 37 613.00 | 154 924.00 |
BH Other financial assets | 22 637.00 | | 22 637.00 | 22 637.00 |
BJ TOTAL (I) | 237 316.00 | 144 078.00 | 93 237.00 | 237 316.00 |
BX Customers and related accounts | 457 374.00 | | 457 374.00 | 457 374.00 |
BZ Other receivables | 25 314.00 | | 25 314.00 | 25 314.00 |
CF Cash and cash equivalents | 937 171.00 | | 937 171.00 | 937 171.00 |
CJ TOTAL (II) | 1 419 858.00 | | 1 419 858.00 | 1 419 858.00 |
CO Grand total (0 to V) | 1 657 174.00 | 144 078.00 | 1 513 096.00 | 1 657 174.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 29 799.00 | 29 799.00 | | 29 799.00 |
DH Retained earnings | 455 567.00 | 403 234.00 | | 455 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 341.00 | 52 333.00 | | 71 341.00 |
DL TOTAL (I) | 732 707.00 | 661 366.00 | | 732 707.00 |
DP Provisions for Risks | 14 500.00 | | | 14 500.00 |
DR TOTAL (IV) | 14 500.00 | | | 14 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 874.00 | 7 598.00 | | 6 874.00 |
DX Trade payables and related accounts | 126 098.00 | 88 032.00 | | 126 098.00 |
DY Tax and social security liabilities | 568 274.00 | 552 102.00 | | 568 274.00 |
EA Other liabilities | 64 643.00 | 52 971.00 | | 64 643.00 |
EC TOTAL (IV) | 765 889.00 | 700 701.00 | | 765 889.00 |
EE Grand total (I to V) | 1 513 096.00 | 1 362 067.00 | | 1 513 096.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 504 150.00 | | 2 504 150.00 | 2 504 150.00 |
FJ Net sales | 2 504 150.00 | | 2 504 150.00 | 2 504 150.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 504 150.00 | |
FU Purchases of raw materials and other supplies | | | 35 119.00 | |
FW Other purchases and external expenses | | | 608 195.00 | |
FX Taxes, duties, and similar payments | | | 46 036.00 | |
FY Salaries and Wages | | | 1 390 241.00 | |
FZ Social Security Contributions | | | 264 417.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 337.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 14 500.00 | |
GF Total Operating Expenses (II) | | | 2 373 845.00 | |
GG - OPERATING RESULT (I - II) | | | 130 304.00 | |
GR Interest and similar expenses | | | 3 772.00 | |
GU Total financial expenses (VI) | | | 3 772.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 772.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 649.00 | | | 649.00 |
HD Total exceptional income (VII) | 649.00 | | | 649.00 |
HE Exceptional expenses on management operations | 1 581.00 | 1 721.00 | | 1 581.00 |
HH Total exceptional expenses (VIII) | 1 581.00 | 1 721.00 | | 1 581.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -932.00 | -1 721.00 | | -932.00 |
HJ Employee participation in company results | 24 972.00 | 3 424.00 | | 24 972.00 |
HK Income tax | 29 287.00 | 8 100.00 | | 29 287.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 504 798.00 | 2 597 237.00 | | 2 504 798.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 433 457.00 | 2 544 904.00 | | 2 433 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 341.00 | 52 333.00 | | 71 341.00 |
| |
| 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 | 222 647.00 | | 14 670.00 | 222 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 637.00 | |
I4 DECREASES Grand Total | | | 237 316.00 | |
IO DECREASES Total including other intangible assets | | | 32 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 182 549.00 | |
KD ACQUISITIONS Total including other intangible assets | 32 130.00 | | | 32 130.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 180 744.00 | | 1 805.00 | 180 744.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 772.00 | | 12 865.00 | 9 772.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 128 741.00 | 15 337.00 | | 128 741.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 127 741.00 | 15 337.00 | | 127 741.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 874.00 | 6 874.00 | | 6 874.00 |
8B Suppliers and Related Accounts | 126 098.00 | 126 098.00 | | 126 098.00 |
8C Staff and Related Accounts | 280 760.00 | 280 760.00 | | 280 760.00 |
8D Social Security and Other Social Organizations | 141 014.00 | 141 014.00 | | 141 014.00 |
8E Income Taxes | 21 182.00 | 21 182.00 | | 21 182.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 643.00 | 64 643.00 | | 64 643.00 |
UT Other financial assets | 22 637.00 | | 22 637.00 | 22 637.00 |
UX Other trade receivables | 457 374.00 | 457 374.00 | | 457 374.00 |
UY Staff and related accounts | 11 506.00 | 11 506.00 | | 11 506.00 |
VB VAT | 13 808.00 | 13 808.00 | | 13 808.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 537.00 | 23 537.00 | | 23 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 505 324.00 | 482 688.00 | 22 637.00 | 505 324.00 |
VW VAT | 101 782.00 | 101 782.00 | | 101 782.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 765 889.00 | 765 889.00 | | 765 889.00 |
