| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 030.00 | 2 030.00 | | 2 030.00 |
AH Goodwill | 51 070.00 | | 51 070.00 | 51 070.00 |
AP Buildings | 17 627.00 | 17 627.00 | | 17 627.00 |
AR Technical installations, industrial equipment and tools | 176 136.00 | 171 784.00 | 4 352.00 | 176 136.00 |
AT Other tangible assets | 216 832.00 | 208 098.00 | 8 733.00 | 216 832.00 |
BD Other fixed assets | 4 568.00 | | 4 568.00 | 4 568.00 |
BH Other financial assets | 13 413.00 | | 13 413.00 | 13 413.00 |
BJ TOTAL (I) | 481 676.00 | 399 540.00 | 82 137.00 | 481 676.00 |
BL Raw materials, supplies | 23 348.00 | | 23 348.00 | 23 348.00 |
BX Customers and related accounts | 617 160.00 | | 617 160.00 | 617 160.00 |
BZ Other receivables | 77 120.00 | | 77 120.00 | 77 120.00 |
CF Cash and cash equivalents | 477 438.00 | | 477 438.00 | 477 438.00 |
CH Prepaid expenses | 6 980.00 | | 6 980.00 | 6 980.00 |
CJ TOTAL (II) | 1 202 045.00 | | 1 202 045.00 | 1 202 045.00 |
CO Grand total (0 to V) | 1 683 722.00 | 399 540.00 | 1 284 182.00 | 1 683 722.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 584 363.00 | 482 042.00 | | 584 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 490.00 | 142 320.00 | | 83 490.00 |
DL TOTAL (I) | 755 852.00 | 712 363.00 | | 755 852.00 |
DP Provisions for Risks | 16 400.00 | | | 16 400.00 |
DQ Provisions for Expenses | | 16 400.00 | | |
DR TOTAL (IV) | 16 400.00 | 16 400.00 | | 16 400.00 |
DU Loans and Debts from Credit Institutions (3) | 1 285.00 | | | 1 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 773.00 | 9 773.00 | | 49 773.00 |
DX Trade payables and related accounts | 177 422.00 | 135 013.00 | | 177 422.00 |
DY Tax and social security liabilities | 208 144.00 | 195 179.00 | | 208 144.00 |
EA Other liabilities | 75 306.00 | 167 164.00 | | 75 306.00 |
EC TOTAL (IV) | 511 930.00 | 507 129.00 | | 511 930.00 |
EE Grand total (I to V) | 1 284 182.00 | 1 235 892.00 | | 1 284 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 808 613.00 | | 1 808 613.00 | 1 808 613.00 |
FJ Net sales | 1 808 613.00 | | 1 808 613.00 | 1 808 613.00 |
FO Operating subsidies | | | 4 167.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 973.00 | |
FQ Other income | | | 372.00 | |
FR Total operating income (I) | | | 1 815 124.00 | |
FU Purchases of raw materials and other supplies | | | 772 266.00 | |
FV Inventory change (raw materials and supplies) | | | -2 609.00 | |
FW Other purchases and external expenses | | | 267 109.00 | |
FX Taxes, duties, and similar payments | | | 35 588.00 | |
FY Salaries and Wages | | | 367 811.00 | |
FZ Social Security Contributions | | | 176 020.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 837.00 | |
GE Other Expenses | | | 74 216.00 | |
GF Total Operating Expenses (II) | | | 1 706 238.00 | |
GG - OPERATING RESULT (I - II) | | | 108 886.00 | |
GL Other interest and similar income | | | 209.00 | |
GP Total financial income (V) | | | 209.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | 525.00 | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | 525.00 | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | -525.00 | | -20.00 |
HK Income tax | 25 585.00 | 48 182.00 | | 25 585.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 815 332.00 | 1 823 336.00 | | 1 815 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 731 843.00 | 1 681 016.00 | | 1 731 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 490.00 | 142 320.00 | | 83 490.00 |
| |
| 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 | 480 270.00 | | 1 406.00 | 480 270.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 981.00 | |
I4 DECREASES Grand Total | | | 481 676.00 | |
IO DECREASES Total including other intangible assets | | | 53 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 410 595.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 100.00 | | | 53 100.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 409 239.00 | | 1 356.00 | 409 239.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 931.00 | | 50.00 | 17 931.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 383 703.00 | 15 837.00 | | 383 703.00 |
PE DEPRECIATION Total including other intangible assets | 2 030.00 | | | 2 030.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 381 674.00 | 15 837.00 | | 381 674.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 16 400.00 | | | 16 400.00 |
7C Grand total | 16 400.00 | | | 16 400.00 |
| |
| 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 | 177 422.00 | 177 422.00 | | 177 422.00 |
8C Staff and Related Accounts | 69 665.00 | 69 665.00 | | 69 665.00 |
8D Social Security and Other Social Organizations | 73 292.00 | 73 292.00 | | 73 292.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 306.00 | 75 306.00 | | 75 306.00 |
UT Other financial assets | 13 413.00 | | 13 413.00 | 13 413.00 |
UX Other trade receivables | 617 160.00 | 617 160.00 | | 617 160.00 |
VB VAT | 28 618.00 | 28 618.00 | | 28 618.00 |
VI Group and Associates | 49 773.00 | 49 773.00 | | 49 773.00 |
VM Income taxes | 10 550.00 | 10 550.00 | | 10 550.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 447.00 | 27 447.00 | | 27 447.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 952.00 | 37 952.00 | | 37 952.00 |
VS Prepaid expenses | 6 980.00 | 6 980.00 | | 6 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 714 673.00 | 701 260.00 | 13 413.00 | 714 673.00 |
VW VAT | 37 739.00 | 37 739.00 | | 37 739.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 510 644.00 | 510 644.00 | | 510 644.00 |
