| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 004 000.00 | | 1 004 000.00 | 1 004 000.00 |
AN Land | 14 551.00 | 11 397.00 | 3 153.00 | 14 551.00 |
AP Buildings | 10 000.00 | 2 044.00 | 7 956.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 1 708 021.00 | 1 598 235.00 | 109 785.00 | 1 708 021.00 |
AT Other tangible assets | 296 627.00 | 76 785.00 | 219 842.00 | 296 627.00 |
AV Fixed assets in progress | 61 930.00 | | 61 930.00 | 61 930.00 |
AX Advances and down payments | 27 292.00 | | 27 292.00 | 27 292.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 3 122 421.00 | 1 688 462.00 | 1 433 959.00 | 3 122 421.00 |
BL Raw materials, supplies | 160 699.00 | | 160 699.00 | 160 699.00 |
BX Customers and related accounts | 193 410.00 | | 193 410.00 | 193 410.00 |
BZ Other receivables | 135 577.00 | | 135 577.00 | 135 577.00 |
CF Cash and cash equivalents | 1 012 118.00 | | 1 012 118.00 | 1 012 118.00 |
CJ TOTAL (II) | 1 501 804.00 | | 1 501 804.00 | 1 501 804.00 |
CO Grand total (0 to V) | 4 624 224.00 | 1 688 462.00 | 2 935 763.00 | 4 624 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 325 420.00 | 1 325 420.00 | | 1 325 420.00 |
DD Legal reserve (1) | 66 455.00 | 57 816.00 | | 66 455.00 |
DG Other reserves | 188.00 | 188.00 | | 188.00 |
DH Retained earnings | 23 184.00 | 22 070.00 | | 23 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 268 491.00 | 172 780.00 | | 268 491.00 |
DL TOTAL (I) | 1 683 739.00 | 1 578 274.00 | | 1 683 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 525 549.00 | 525 549.00 | | 525 549.00 |
DX Trade payables and related accounts | 523 832.00 | 710 186.00 | | 523 832.00 |
DY Tax and social security liabilities | 18 607.00 | 8 461.00 | | 18 607.00 |
DZ Fixed asset liabilities and related accounts | 74 316.00 | | | 74 316.00 |
EA Other liabilities | 109 720.00 | 95 904.00 | | 109 720.00 |
EC TOTAL (IV) | 1 252 024.00 | 1 340 100.00 | | 1 252 024.00 |
EE Grand total (I to V) | 2 935 763.00 | 2 918 374.00 | | 2 935 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 5 811 855.00 | | 5 811 855.00 | 5 811 855.00 |
FG Production sold - services | 1 963.00 | | 1 963.00 | 1 963.00 |
FJ Net sales | 5 813 818.00 | | 5 813 818.00 | 5 813 818.00 |
FQ Other income | | | 568.00 | |
FR Total operating income (I) | | | 5 814 385.00 | |
FU Purchases of raw materials and other supplies | | | 4 598 280.00 | |
FV Inventory change (raw materials and supplies) | | | -77 108.00 | |
FW Other purchases and external expenses | | | 760 068.00 | |
FX Taxes, duties, and similar payments | | | 6 094.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 156 251.00 | |
GF Total Operating Expenses (II) | | | 5 443 584.00 | |
GG - OPERATING RESULT (I - II) | | | 370 801.00 | |
GK Income from other securities and fixed asset receivables | | | -292.00 | |
GP Total financial income (V) | | | -292.00 | |
GR Interest and similar expenses | | | 6 149.00 | |
GU Total financial expenses (VI) | | | 6 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 364 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 95 869.00 | 66 185.00 | | 95 869.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 814 094.00 | 5 358 647.00 | | 5 814 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 545 602.00 | 5 185 868.00 | | 5 545 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 268 491.00 | 172 780.00 | | 268 491.00 |
| |
| 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 | 3 019 520.00 | | 103 192.00 | 3 019 520.00 |
I3 DECREASES Total Financial Fixed Assets | | 292.00 | | |
I4 DECREASES Grand Total | | 292.00 | 3 122 421.00 | |
IO DECREASES Total including other intangible assets | | | 1 004 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 118 421.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 004 000.00 | | | 1 004 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 015 228.00 | | 103 192.00 | 2 015 228.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 292.00 | | | 292.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 532 211.00 | 156 251.00 | | 1 532 211.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 532 211.00 | 156 251.00 | | 1 532 211.00 |
| |
| 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 | 523 832.00 | 523 832.00 | | 523 832.00 |
8E Income Taxes | 13 690.00 | 13 690.00 | | 13 690.00 |
8J Fixed Asset Liabilities and Related Accounts | 74 316.00 | 74 316.00 | | 74 316.00 |
8K Other liabilities (including liabilities related to repo transactions) | 109 720.00 | 109 720.00 | | 109 720.00 |
UX Other trade receivables | 193 410.00 | 193 410.00 | | 193 410.00 |
VB VAT | 127 951.00 | 127 951.00 | | 127 951.00 |
VI Group and Associates | 525 549.00 | 525 549.00 | | 525 549.00 |
VN Other taxes, similar payments | 2 190.00 | 2 190.00 | | 2 190.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 917.00 | 4 917.00 | | 4 917.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 436.00 | 5 436.00 | | 5 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 328 987.00 | 328 987.00 | | 328 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 252 024.00 | 1 252 024.00 | | 1 252 024.00 |
