| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 78 427.00 | 76 360.00 | 2 067.00 | 78 427.00 |
BH Other financial assets | 7 437.00 | | 7 437.00 | 7 437.00 |
BJ TOTAL (I) | 85 864.00 | 76 360.00 | 9 504.00 | 85 864.00 |
BV Advances and down payments on orders | 22 831.00 | | 22 831.00 | 22 831.00 |
BX Customers and related accounts | 1 269 788.00 | | 1 269 788.00 | 1 269 788.00 |
BZ Other receivables | 7 244 000.00 | | 7 244 000.00 | 7 244 000.00 |
CF Cash and cash equivalents | 189 688.00 | | 189 688.00 | 189 688.00 |
CH Prepaid expenses | 129 266.00 | | 129 266.00 | 129 266.00 |
CJ TOTAL (II) | 8 855 573.00 | | 8 855 573.00 | 8 855 573.00 |
CO Grand total (0 to V) | 8 941 437.00 | 76 360.00 | 8 865 077.00 | 8 941 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 700 000.00 | 3 700 000.00 | | 3 700 000.00 |
DB Share, merger, contribution premiums, etc. | 135.00 | 135.00 | | 135.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 370 000.00 | 370 000.00 | | 370 000.00 |
DH Retained earnings | 853 476.00 | 673 057.00 | | 853 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 805 973.00 | 480 419.00 | | 805 973.00 |
DL TOTAL (I) | 5 729 584.00 | 5 223 611.00 | | 5 729 584.00 |
DP Provisions for Risks | | 225 200.00 | | |
DQ Provisions for Expenses | 1 159 906.00 | 1 476 552.00 | | 1 159 906.00 |
DR TOTAL (IV) | 1 159 906.00 | 1 701 752.00 | | 1 159 906.00 |
DX Trade payables and related accounts | 1 012 536.00 | 956 553.00 | | 1 012 536.00 |
DY Tax and social security liabilities | 960 052.00 | 1 288 276.00 | | 960 052.00 |
EA Other liabilities | 2 998.00 | 303.00 | | 2 998.00 |
EC TOTAL (IV) | 1 975 586.00 | 2 245 132.00 | | 1 975 586.00 |
EE Grand total (I to V) | 8 865 077.00 | 9 170 496.00 | | 8 865 077.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 281 502.00 | | 9 281 502.00 | 9 281 502.00 |
FJ Net sales | 9 281 502.00 | | 9 281 502.00 | 9 281 502.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 701 753.00 | |
FQ Other income | | | 14 343.00 | |
FR Total operating income (I) | | | 10 997 597.00 | |
FW Other purchases and external expenses | | | 4 892 108.00 | |
FX Taxes, duties, and similar payments | | | 157 526.00 | |
FY Salaries and Wages | | | 2 586 324.00 | |
FZ Social Security Contributions | | | 1 180 866.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 288.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 080 556.00 | |
GE Other Expenses | | | 21 033.00 | |
GF Total Operating Expenses (II) | | | 9 919 702.00 | |
GG - OPERATING RESULT (I - II) | | | 1 077 896.00 | |
GL Other interest and similar income | | | 15 579.00 | |
GN Positive exchange differences | | | 537.00 | |
GP Total financial income (V) | | | 16 117.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 16 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 094 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 29 438.00 | 60 317.00 | | 29 438.00 |
HD Total exceptional income (VII) | 29 438.00 | 60 317.00 | | 29 438.00 |
HF Exceptional expenses on capital transactions | | 17 202.00 | | |
HG Exceptional depreciation and provisions | 79 350.00 | | | 79 350.00 |
HH Total exceptional expenses (VIII) | 79 350.00 | 17 202.00 | | 79 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -49 912.00 | 43 115.00 | | -49 912.00 |
HJ Employee participation in company results | 68 443.00 | 37 650.00 | | 68 443.00 |
HK Income tax | 169 684.00 | 141 179.00 | | 169 684.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 043 152.00 | 12 100 998.00 | | 11 043 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 237 179.00 | 11 620 579.00 | | 10 237 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 805 973.00 | 480 419.00 | | 805 973.00 |
| |
| 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 | 89 464.00 | | | 89 464.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 600.00 | 7 437.00 | |
I4 DECREASES Grand Total | | 3 600.00 | 85 864.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 427.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 427.00 | | | 78 427.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 037.00 | | | 11 037.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 072.00 | 1 288.00 | | 75 072.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 75 072.00 | 1 288.00 | | 75 072.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 701 752.00 | 1 159 906.00 | 1 701 752.00 | 1 701 752.00 |
7C Grand total | 1 701 752.00 | 1 159 906.00 | 1 701 752.00 | 1 701 752.00 |
UE of which provisions and reversals: - Operating | | 1 080 556.00 | 1 701 753.00 | |
UJ - Exceptional | | 79 350.00 | | |
| |
| 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 | 1 012 536.00 | 1 012 536.00 | | 1 012 536.00 |
8C Staff and Related Accounts | 465 982.00 | 465 982.00 | | 465 982.00 |
8D Social Security and Other Social Organizations | 320 935.00 | 320 935.00 | | 320 935.00 |
8E Income Taxes | 37 587.00 | 37 587.00 | | 37 587.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 695.00 | 2 695.00 | | 2 695.00 |
UT Other financial assets | 7 437.00 | 7 437.00 | | 7 437.00 |
UX Other trade receivables | 1 269 788.00 | 1 269 788.00 | | 1 269 788.00 |
UY Staff and related accounts | 7 782.00 | 7 782.00 | | 7 782.00 |
VB VAT | 130 289.00 | 130 289.00 | | 130 289.00 |
VC Group and associates | 7 099 932.00 | 7 099 932.00 | | 7 099 932.00 |
VI Group and Associates | 303.00 | 303.00 | | 303.00 |
VN Other taxes, similar payments | 5 998.00 | 5 998.00 | | 5 998.00 |
VQ Other Taxes, Duties, and Similar Debts | 51 152.00 | 51 152.00 | | 51 152.00 |
VS Prepaid expenses | 129 266.00 | 129 266.00 | | 129 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 650 491.00 | 8 650 491.00 | | 8 650 491.00 |
VW VAT | 84 396.00 | 84 396.00 | | 84 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 975 586.00 | 1 975 586.00 | | 1 975 586.00 |
