| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 239.00 | 239.00 | | 239.00 |
AH Goodwill | 1.00 | | 1.00 | 1.00 |
AR Technical installations, industrial equipment and tools | 94 750.00 | 70 760.00 | 23 989.00 | 94 750.00 |
AT Other tangible assets | 38 139.00 | 27 544.00 | 10 594.00 | 38 139.00 |
BJ TOTAL (I) | 133 130.00 | 98 545.00 | 34 585.00 | 133 130.00 |
BT Goods | 54 370.00 | 54 445.00 | -74.00 | 54 370.00 |
BX Customers and related accounts | 528 060.00 | | 528 060.00 | 528 060.00 |
BZ Other receivables | 11 175.00 | | 11 175.00 | 11 175.00 |
CF Cash and cash equivalents | 52 428.00 | | 52 428.00 | 52 428.00 |
CJ TOTAL (II) | 646 034.00 | 54 445.00 | 591 589.00 | 646 034.00 |
CO Grand total (0 to V) | 779 165.00 | 152 990.00 | 626 175.00 | 779 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 144 000.00 | 144 000.00 | | 144 000.00 |
DB Share, merger, contribution premiums, etc. | -182.00 | -182.00 | | -182.00 |
DD Legal reserve (1) | 3 718.00 | 3 718.00 | | 3 718.00 |
DH Retained earnings | -57 365.00 | -46 692.00 | | -57 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 400.00 | -10 672.00 | | 28 400.00 |
DL TOTAL (I) | 118 570.00 | 90 170.00 | | 118 570.00 |
DU Loans and Debts from Credit Institutions (3) | 100.00 | | | 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 395 208.00 | 350 202.00 | | 395 208.00 |
DX Trade payables and related accounts | 3 838.00 | 28 339.00 | | 3 838.00 |
DY Tax and social security liabilities | 98 233.00 | 115 834.00 | | 98 233.00 |
EA Other liabilities | 10 224.00 | 211.00 | | 10 224.00 |
EC TOTAL (IV) | 507 604.00 | 494 587.00 | | 507 604.00 |
EE Grand total (I to V) | 626 175.00 | 584 757.00 | | 626 175.00 |
EG Accrued income and payables due within one year | 507 604.00 | 494 587.00 | | 507 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 440 050.00 | | 440 050.00 | 440 050.00 |
FJ Net sales | 440 050.00 | | 440 050.00 | 440 050.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 440 057.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 117 999.00 | |
FX Taxes, duties, and similar payments | | | 9 496.00 | |
FY Salaries and Wages | | | 189 526.00 | |
FZ Social Security Contributions | | | 66 186.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 691.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 8 520.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 401 432.00 | |
GG - OPERATING RESULT (I - II) | | | 38 624.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 224.00 | -4 302.00 | | 10 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 440 057.00 | 394 657.00 | | 440 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 411 656.00 | 405 330.00 | | 411 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 400.00 | -10 672.00 | | 28 400.00 |
| |
| 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 | 133 130.00 | | | 133 130.00 |
I4 DECREASES Grand Total | | | 133 130.00 | |
IO DECREASES Total including other intangible assets | | | 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 132 889.00 | |
KD ACQUISITIONS Total including other intangible assets | 240.00 | | | 240.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 132 889.00 | | | 132 889.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 853.00 | 9 691.00 | | 88 853.00 |
PE DEPRECIATION Total including other intangible assets | 239.00 | | | 239.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 88 614.00 | 9 691.00 | | 88 614.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 45 924.00 | 8 520.00 | | 45 924.00 |
7B Total provisions for depreciation | 45 924.00 | 8 520.00 | | 45 924.00 |
7C Grand total | 45 924.00 | 8 520.00 | | 45 924.00 |
UE of which provisions and reversals: - Operating | | 8 520.00 | | |
| |
| 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 | 3 838.00 | 3 838.00 | | 3 838.00 |
8C Staff and Related Accounts | 17 331.00 | 17 331.00 | | 17 331.00 |
8D Social Security and Other Social Organizations | 18 504.00 | 18 504.00 | | 18 504.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 224.00 | 10 224.00 | | 10 224.00 |
UX Other trade receivables | 528 060.00 | 528 060.00 | | 528 060.00 |
VB VAT | 331.00 | 331.00 | | 331.00 |
VG Loans with a maturity of up to one year at origin | 100.00 | 100.00 | | 100.00 |
VI Group and Associates | 395 208.00 | 395 208.00 | | 395 208.00 |
VQ Other Taxes, Duties, and Similar Debts | 524.00 | 524.00 | | 524.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 843.00 | 10 843.00 | | 10 843.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 539 235.00 | 539 235.00 | | 539 235.00 |
VW VAT | 61 873.00 | 61 873.00 | | 61 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 507 604.00 | 507 604.00 | | 507 604.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | 7.00 | | 7.00 |
