| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 595.00 | 12 595.00 | | 12 595.00 |
AR Technical installations, industrial equipment and tools | 648.00 | 648.00 | | 648.00 |
AT Other tangible assets | 21 600.00 | 19 604.00 | 1 996.00 | 21 600.00 |
BJ TOTAL (I) | 34 843.00 | 32 847.00 | 1 996.00 | 34 843.00 |
BL Raw materials, supplies | 13 373.00 | | 13 373.00 | 13 373.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 541 278.00 | 9 649.00 | 531 629.00 | 541 278.00 |
BZ Other receivables | 71 948.00 | | 71 948.00 | 71 948.00 |
CF Cash and cash equivalents | 1 120 787.00 | | 1 120 787.00 | 1 120 787.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 747 387.00 | 9 649.00 | 1 737 738.00 | 1 747 387.00 |
CO Grand total (0 to V) | 1 782 230.00 | 42 496.00 | 1 739 734.00 | 1 782 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 800 000.00 | 800 000.00 | | 800 000.00 |
DH Retained earnings | 74 717.00 | 79 116.00 | | 74 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 357.00 | 45 601.00 | | 2 357.00 |
DJ Investment subsidies | 7 175.00 | 9 967.00 | | 7 175.00 |
DL TOTAL (I) | 1 104 248.00 | 1 154 683.00 | | 1 104 248.00 |
DV Miscellaneous Loans and Financial Debts (4) | 302 147.00 | 265 731.00 | | 302 147.00 |
DX Trade payables and related accounts | 214 296.00 | 238 820.00 | | 214 296.00 |
DY Tax and social security liabilities | 102 071.00 | 138 250.00 | | 102 071.00 |
EA Other liabilities | 16 972.00 | 16 511.00 | | 16 972.00 |
EC TOTAL (IV) | 635 486.00 | 659 313.00 | | 635 486.00 |
EE Grand total (I to V) | 1 739 734.00 | 1 813 996.00 | | 1 739 734.00 |
EG Accrued income and payables due within one year | | 659 313.00 | | |
EI Including equity loans | 302 147.00 | | | 302 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 104 295.00 | |
FJ Net sales | | | 2 104 295.00 | |
FM Inventory production | | | -540.00 | |
FO Operating subsidies | | | 4 890.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 189.00 | |
FQ Other income | | | 8 960.00 | |
FR Total operating income (I) | | | 2 124 794.00 | |
FU Purchases of raw materials and other supplies | | | 793 926.00 | |
FV Inventory change (raw materials and supplies) | | | 4 701.00 | |
FW Other purchases and external expenses | | | 778 097.00 | |
FX Taxes, duties, and similar payments | | | 10 284.00 | |
FY Salaries and Wages | | | 367 535.00 | |
FZ Social Security Contributions | | | 164 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 806.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 393.00 | |
GE Other Expenses | | | 1 354.00 | |
GF Total Operating Expenses (II) | | | 2 124 248.00 | |
GG - OPERATING RESULT (I - II) | | | 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 792.00 | 2 660.00 | | 2 792.00 |
HD Total exceptional income (VII) | 2 792.00 | 2 660.00 | | 2 792.00 |
HE Exceptional expenses on management operations | 312.00 | 60.00 | | 312.00 |
HH Total exceptional expenses (VIII) | 312.00 | 60.00 | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 480.00 | 2 600.00 | | 2 480.00 |
HK Income tax | 669.00 | 12 463.00 | | 669.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 127 586.00 | 2 125 562.00 | | 2 127 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 125 229.00 | 2 079 961.00 | | 2 125 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 357.00 | 45 601.00 | | 2 357.00 |
| |
| 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 | 34 843.00 | | | 34 843.00 |
I4 DECREASES Grand Total | | | 34 843.00 | |
IO DECREASES Total including other intangible assets | | | 12 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 248.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 595.00 | | | 12 595.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 248.00 | | | 22 248.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 041.00 | 806.00 | | 32 041.00 |
PE DEPRECIATION Total including other intangible assets | 12 595.00 | | | 12 595.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 447.00 | 806.00 | | 19 447.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 541 278.00 | 541 278.00 | | 541 278.00 |
