| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 29 477.00 | 25 619.00 | 3 858.00 | 29 477.00 |
AR Technical installations, industrial equipment and tools | 13 774.00 | 13 774.00 | | 13 774.00 |
AT Other tangible assets | 96 556.00 | 82 486.00 | 14 070.00 | 96 556.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 2 325.00 | | 2 325.00 | 2 325.00 |
BJ TOTAL (I) | 142 350.00 | 121 879.00 | 20 472.00 | 142 350.00 |
BN Goods in progress | 123 737.00 | | 123 737.00 | 123 737.00 |
BX Customers and related accounts | 295 922.00 | | 295 922.00 | 295 922.00 |
BZ Other receivables | 487 047.00 | | 487 047.00 | 487 047.00 |
CD Marketable securities | 39 317.00 | | 39 317.00 | 39 317.00 |
CF Cash and cash equivalents | 258 949.00 | | 258 949.00 | 258 949.00 |
CH Prepaid expenses | 7 153.00 | | 7 153.00 | 7 153.00 |
CJ TOTAL (II) | 1 212 126.00 | | 1 212 126.00 | 1 212 126.00 |
CO Grand total (0 to V) | 1 354 476.00 | 121 879.00 | 1 232 597.00 | 1 354 476.00 |
CU Other investments | 188.00 | | 188.00 | 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 447 584.00 | 505 395.00 | | 447 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 327.00 | 82 188.00 | | 80 327.00 |
DL TOTAL (I) | 536 295.00 | 595 968.00 | | 536 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 650.00 | 650.00 | | 650.00 |
DX Trade payables and related accounts | 460 230.00 | 416 012.00 | | 460 230.00 |
DY Tax and social security liabilities | 231 001.00 | 324 078.00 | | 231 001.00 |
EA Other liabilities | 4 422.00 | 62 911.00 | | 4 422.00 |
EC TOTAL (IV) | 696 303.00 | 803 650.00 | | 696 303.00 |
EE Grand total (I to V) | 1 232 597.00 | 1 399 619.00 | | 1 232 597.00 |
EG Accrued income and payables due within one year | 696 303.00 | 803 650.00 | | 696 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 569 999.00 | | 4 569 999.00 | 4 569 999.00 |
FJ Net sales | 4 569 999.00 | | 4 569 999.00 | 4 569 999.00 |
FM Inventory production | | | 123 737.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 47.00 | |
FR Total operating income (I) | | | 4 693 783.00 | |
FS Purchases of goods (including customs duties) | | | 764 706.00 | |
FU Purchases of raw materials and other supplies | | | 844.00 | |
FW Other purchases and external expenses | | | 3 350 464.00 | |
FX Taxes, duties, and similar payments | | | 9 866.00 | |
FY Salaries and Wages | | | 293 033.00 | |
FZ Social Security Contributions | | | 138 364.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 311.00 | |
GE Other Expenses | | | 229.00 | |
GF Total Operating Expenses (II) | | | 4 569 817.00 | |
GG - OPERATING RESULT (I - II) | | | 123 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 300.00 | | |
A4 Equity method investments | | -6.00 | | |
HB Exceptional income from capital transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HE Exceptional expenses on management operations | 8 479.00 | 4 451.00 | | 8 479.00 |
HF Exceptional expenses on capital transactions | | 3 874.00 | | |
HH Total exceptional expenses (VIII) | 8 479.00 | 8 325.00 | | 8 479.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 479.00 | -5 325.00 | | -8 479.00 |
HJ Employee participation in company results | 12 437.00 | 13 701.00 | | 12 437.00 |
HK Income tax | 22 724.00 | 27 605.00 | | 22 724.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 693 783.00 | 4 811 970.00 | | 4 693 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 613 457.00 | 4 729 781.00 | | 4 613 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 327.00 | 82 188.00 | | 80 327.00 |
| |
| 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 | 141 284.00 | | 1 066.00 | 141 284.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 543.00 | |
I4 DECREASES Grand Total | | | 142 350.00 | |
IO DECREASES Total including other intangible assets | | | 29 477.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 110 330.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 477.00 | | | 29 477.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 264.00 | | 1 066.00 | 109 264.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 543.00 | | | 2 543.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 109 568.00 | 12 311.00 | | 109 568.00 |
PE DEPRECIATION Total including other intangible assets | 22 150.00 | 3 469.00 | | 22 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 418.00 | 8 842.00 | | 87 418.00 |
| |
| 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 | 460 230.00 | 460 230.00 | | 460 230.00 |
8C Staff and Related Accounts | 72 606.00 | 72 606.00 | | 72 606.00 |
8D Social Security and Other Social Organizations | 42 191.00 | 42 191.00 | | 42 191.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 422.00 | 4 422.00 | | 4 422.00 |
UO (previously established provision for depreciation) | 6.00 | | | 6.00 |
UT Other financial assets | 2 325.00 | 2 325.00 | | 2 325.00 |
UX Other trade receivables | 295 922.00 | 295 922.00 | | 295 922.00 |
VB VAT | 2 680.00 | 2 680.00 | | 2 680.00 |
VC Group and associates | 472 237.00 | 472 237.00 | | 472 237.00 |
VI Group and Associates | 650.00 | 650.00 | | 650.00 |
VM Income taxes | 3 712.00 | 3 712.00 | | 3 712.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 836.00 | 1 836.00 | | 1 836.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 418.00 | 8 418.00 | | 8 418.00 |
VS Prepaid expenses | 7 153.00 | 7 153.00 | | 7 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 792 447.00 | 792 447.00 | | 792 447.00 |
VW VAT | 114 367.00 | 114 367.00 | | 114 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 696 303.00 | 696 303.00 | | 696 303.00 |
