| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 25 779.00 | 25 778.00 | 1.00 | 25 779.00 |
AT Other tangible assets | 21 147.00 | 20 649.00 | 498.00 | 21 147.00 |
BH Other financial assets | 979.00 | | 979.00 | 979.00 |
BJ TOTAL (I) | 47 906.00 | 46 428.00 | 1 478.00 | 47 906.00 |
BX Customers and related accounts | 250 336.00 | 31 409.00 | 218 928.00 | 250 336.00 |
BZ Other receivables | 555 925.00 | | 555 925.00 | 555 925.00 |
CF Cash and cash equivalents | 98 941.00 | | 98 941.00 | 98 941.00 |
CH Prepaid expenses | 318.00 | | 318.00 | 318.00 |
CJ TOTAL (II) | 905 521.00 | 31 409.00 | 874 112.00 | 905 521.00 |
CO Grand total (0 to V) | 953 426.00 | 77 836.00 | 875 590.00 | 953 426.00 |
CR Shares due in more than one year | 1 978.00 | | | 1 978.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 340 771.00 | 173 649.00 | | 340 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 925.00 | 167 122.00 | | 121 925.00 |
DL TOTAL (I) | 506 696.00 | 384 771.00 | | 506 696.00 |
DV Miscellaneous Loans and Financial Debts (4) | 163 103.00 | 118 553.00 | | 163 103.00 |
DW Advances and down payments received on current orders | 2 064.00 | | | 2 064.00 |
DX Trade payables and related accounts | 121 757.00 | 154 479.00 | | 121 757.00 |
DY Tax and social security liabilities | 79 437.00 | 70 283.00 | | 79 437.00 |
EA Other liabilities | 2 532.00 | 815.00 | | 2 532.00 |
EB Prepaid income (2) | | 2 915.00 | | |
EC TOTAL (IV) | 368 894.00 | 347 045.00 | | 368 894.00 |
EE Grand total (I to V) | 875 590.00 | 731 816.00 | | 875 590.00 |
EG Accrued income and payables due within one year | 366 830.00 | 347 045.00 | | 366 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 663 723.00 | |
FJ Net sales | | | 663 723.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 860.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 672 608.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 347 722.00 | |
FX Taxes, duties, and similar payments | | | 4 009.00 | |
FY Salaries and Wages | | | 83 754.00 | |
FZ Social Security Contributions | | | 37 782.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 486.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 31 409.00 | |
GE Other Expenses | | | 2 504.00 | |
GF Total Operating Expenses (II) | | | 507 667.00 | |
GG - OPERATING RESULT (I - II) | | | 164 942.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 533.00 | |
GP Total financial income (V) | | | 1 533.00 | |
GR Interest and similar expenses | | | 590.00 | |
GS Negative differences of foreign exchange | | | 3.00 | |
GU Total financial expenses (VI) | | | 590.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 165 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 43 960.00 | 64 992.00 | | 43 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 674 141.00 | 702 242.00 | | 674 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 552 216.00 | 535 120.00 | | 552 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 925.00 | 167 122.00 | | 121 925.00 |
| |
| 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 | 47 906.00 | | | 47 906.00 |
I3 DECREASES Total Financial Fixed Assets | | | 979.00 | |
I4 DECREASES Grand Total | | | 47 906.00 | |
IO DECREASES Total including other intangible assets | | | 25 779.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 147.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 779.00 | | | 25 779.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 147.00 | | | 21 147.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 979.00 | | | 979.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 942.00 | 486.00 | 46 428.00 | 45 942.00 |
PE DEPRECIATION Total including other intangible assets | 25 693.00 | 86.00 | 25 778.00 | 25 693.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 249.00 | 400.00 | 20 649.00 | 20 249.00 |
| |
| 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 | 121 757.00 | 121 757.00 | | 121 757.00 |
8D Social Security and Other Social Organizations | 79 437.00 | 79 437.00 | | 79 437.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 492.00 | 46 492.00 | | 46 492.00 |
UT Other financial assets | 979.00 | | 979.00 | 979.00 |
UX Other trade receivables | 250 336.00 | 250 336.00 | | 250 336.00 |
VI Group and Associates | 119 143.00 | 119 143.00 | | 119 143.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 555 925.00 | 555 925.00 | | 555 925.00 |
VS Prepaid expenses | 318.00 | 318.00 | | 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 807 558.00 | 806 579.00 | 979.00 | 807 558.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 830.00 | 366 830.00 | | 366 830.00 |
