| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 920.00 | 11 920.00 | | 11 920.00 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AP Buildings | 5 544.00 | 5 296.00 | 248.00 | 5 544.00 |
AR Technical installations, industrial equipment and tools | 33 315.00 | 33 030.00 | 285.00 | 33 315.00 |
AT Other tangible assets | 3 229.00 | 3 229.00 | | 3 229.00 |
BJ TOTAL (I) | 69 253.00 | 53 474.00 | 15 778.00 | 69 253.00 |
BL Raw materials, supplies | 90 264.00 | | 90 264.00 | 90 264.00 |
BX Customers and related accounts | 64 593.00 | | 64 593.00 | 64 593.00 |
BZ Other receivables | 2 056.00 | | 2 056.00 | 2 056.00 |
CF Cash and cash equivalents | 257 063.00 | | 257 063.00 | 257 063.00 |
CH Prepaid expenses | 833.00 | | 833.00 | 833.00 |
CJ TOTAL (II) | 414 809.00 | | 414 809.00 | 414 809.00 |
CO Grand total (0 to V) | 484 062.00 | 53 474.00 | 430 587.00 | 484 062.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 580.00 | | | 100 580.00 |
DD Legal reserve (1) | 10 055.00 | | | 10 055.00 |
DE Statutory or contractual reserves | 38 362.00 | | | 38 362.00 |
DH Retained earnings | -29 056.00 | | | -29 056.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 279 576.00 | | | 279 576.00 |
DL TOTAL (I) | 399 520.00 | | | 399 520.00 |
DX Trade payables and related accounts | 6 247.00 | | | 6 247.00 |
EA Other liabilities | 24 821.00 | | | 24 821.00 |
EC TOTAL (IV) | 31 067.00 | | | 31 067.00 |
EE Grand total (I to V) | 430 587.00 | | | 430 587.00 |
EG Accrued income and payables due within one year | 31 067.00 | | | 31 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 401 714.00 | 63 539.00 | 465 253.00 | 401 714.00 |
FJ Net sales | 401 714.00 | 63 539.00 | 465 253.00 | 401 714.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 378.00 | |
FR Total operating income (I) | | | 467 632.00 | |
FU Purchases of raw materials and other supplies | | | 49 324.00 | |
FV Inventory change (raw materials and supplies) | | | 8 792.00 | |
FW Other purchases and external expenses | | | 127 213.00 | |
FX Taxes, duties, and similar payments | | | 1 832.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 894.00 | |
GF Total Operating Expenses (II) | | | 188 056.00 | |
GG - OPERATING RESULT (I - II) | | | 279 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 279 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 378.00 | | | 2 378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 467 632.00 | | | 467 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 056.00 | | | 188 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 279 576.00 | | | 279 576.00 |
| |
| 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 | 75 253.00 | | | 75 253.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 6 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 6 000.00 | | |
I4 DECREASES Grand Total | | 6 000.00 | 69 253.00 | |
IO DECREASES Total including other intangible assets | | | 27 165.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 088.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 165.00 | | | 27 165.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 088.00 | | | 42 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 580.00 | 894.00 | | 52 580.00 |
PE DEPRECIATION Total including other intangible assets | 11 920.00 | | | 11 920.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 660.00 | 894.00 | | 40 660.00 |
| |
| 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 | 6 247.00 | 6 247.00 | | 6 247.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 821.00 | 24 821.00 | | 24 821.00 |
UX Other trade receivables | 64 593.00 | 64 593.00 | | 64 593.00 |
VB VAT | 2 056.00 | 2 056.00 | | 2 056.00 |
VS Prepaid expenses | 833.00 | 833.00 | | 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 482.00 | 67 482.00 | | 67 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 067.00 | 31 067.00 | | 31 067.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 23 854.00 | | | 23 854.00 |
ST Other accounts | 59 729.00 | | | 59 729.00 |
XQ Rental, rental and co-ownership charges | 39 371.00 | | | 39 371.00 |
YT Subcontracting | 4 259.00 | | | 4 259.00 |
YW Business tax | 1 832.00 | | | 1 832.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 832.00 | | | 1 832.00 |
YY Amount of VAT collected | 80 519.00 | | | 80 519.00 |
YZ Total deductible VAT on goods and services | 27 104.00 | | | 27 104.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 127 213.00 | | | 127 213.00 |
