| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 457.00 | 13 457.00 | | 13 457.00 |
AH Goodwill | 16 300.00 | | 16 300.00 | 16 300.00 |
AR Technical installations, industrial equipment and tools | 75 185.00 | 62 127.00 | 13 059.00 | 75 185.00 |
AT Other tangible assets | 75 580.00 | 57 459.00 | 18 120.00 | 75 580.00 |
BH Other financial assets | 5 570.00 | | 5 570.00 | 5 570.00 |
BJ TOTAL (I) | 186 133.00 | 133 043.00 | 53 090.00 | 186 133.00 |
BT Goods | 326 774.00 | 24 308.00 | 302 467.00 | 326 774.00 |
BV Advances and down payments on orders | 3 127.00 | | 3 127.00 | 3 127.00 |
BX Customers and related accounts | 78 683.00 | 1 211.00 | 77 473.00 | 78 683.00 |
BZ Other receivables | 423 158.00 | | 423 158.00 | 423 158.00 |
CF Cash and cash equivalents | 48 337.00 | | 48 337.00 | 48 337.00 |
CH Prepaid expenses | 4 445.00 | | 4 445.00 | 4 445.00 |
CJ TOTAL (II) | 884 525.00 | 25 518.00 | 859 006.00 | 884 525.00 |
CO Grand total (0 to V) | 1 070 658.00 | 158 561.00 | 912 097.00 | 1 070 658.00 |
CU Other investments | 41.00 | | 41.00 | 41.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -58 873.00 | -29 304.00 | | -58 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 787.00 | -29 569.00 | | 37 787.00 |
DL TOTAL (I) | 61 414.00 | 23 627.00 | | 61 414.00 |
DU Loans and Debts from Credit Institutions (3) | 712 090.00 | 709 595.00 | | 712 090.00 |
DW Advances and down payments received on current orders | 20 215.00 | 609.00 | | 20 215.00 |
DX Trade payables and related accounts | 74 481.00 | 779 287.00 | | 74 481.00 |
DY Tax and social security liabilities | 41 841.00 | 33 482.00 | | 41 841.00 |
EA Other liabilities | 2 055.00 | 4 832.00 | | 2 055.00 |
EC TOTAL (IV) | 850 683.00 | 1 527 805.00 | | 850 683.00 |
EE Grand total (I to V) | 912 097.00 | 1 551 432.00 | | 912 097.00 |
EG Accrued income and payables due within one year | 712 090.00 | 1 527 196.00 | | 712 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 716 932.00 | |
FG Production sold - services | | | 291 754.00 | |
FJ Net sales | | | 3 008 686.00 | |
FM Inventory production | | | -1 918.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 72 366.00 | |
FQ Other income | | | 732.00 | |
FR Total operating income (I) | | | 3 079 866.00 | |
FS Purchases of goods (including customs duties) | | | 1 629 498.00 | |
FT Inventory change (goods) | | | 686 464.00 | |
FU Purchases of raw materials and other supplies | | | 721.00 | |
FW Other purchases and external expenses | | | 343 472.00 | |
FX Taxes, duties, and similar payments | | | 13 294.00 | |
FY Salaries and Wages | | | 230 151.00 | |
FZ Social Security Contributions | | | 86 036.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 575.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 24 745.00 | |
GE Other Expenses | | | 247.00 | |
GF Total Operating Expenses (II) | | | 3 021 204.00 | |
GG - OPERATING RESULT (I - II) | | | 58 662.00 | |
GL Other interest and similar income | | | 3 985.00 | |
GP Total financial income (V) | | | 3 985.00 | |
GR Interest and similar expenses | | | 24 860.00 | |
GU Total financial expenses (VI) | | | 24 860.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 156.00 | | |
HH Total exceptional expenses (VIII) | | 156.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -156.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 083 851.00 | 3 061 599.00 | | 3 083 851.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 046 064.00 | 3 091 168.00 | | 3 046 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 787.00 | -29 569.00 | | 37 787.00 |
| |
| 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 | 171 651.00 | | 14 482.00 | 171 651.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 611.00 | |
I4 DECREASES Grand Total | | | 186 133.00 | |
IO DECREASES Total including other intangible assets | | | 29 757.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150 765.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 757.00 | | | 29 757.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 136 283.00 | | 14 482.00 | 136 283.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 611.00 | | | 5 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 126 468.00 | 6 575.00 | | 126 468.00 |
PE DEPRECIATION Total including other intangible assets | 13 457.00 | | | 13 457.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 011.00 | 6 575.00 | | 113 011.00 |
| |
| 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 | 74 481.00 | 74 481.00 | | 74 481.00 |
8D Social Security and Other Social Organizations | 41 841.00 | 41 841.00 | | 41 841.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 055.00 | 2 055.00 | | 2 055.00 |
UT Other financial assets | 5 570.00 | | 5 570.00 | 5 570.00 |
UX Other trade receivables | 78 683.00 | 78 683.00 | | 78 683.00 |
VG Loans with a maturity of up to one year at origin | 712 090.00 | 712 090.00 | | 712 090.00 |
VK Loans repaid during the year | 138 656.00 | | | 138 656.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 423 158.00 | 423 158.00 | | 423 158.00 |
VS Prepaid expenses | 4 445.00 | 4 445.00 | | 4 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 511 857.00 | 506 287.00 | 5 578.00 | 511 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 830 468.00 | 830 468.00 | | 830 468.00 |
