| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 92 413.00 | 87 668.00 | 4 745.00 | 92 413.00 |
AT Other tangible assets | 16 602.00 | 14 632.00 | 1 970.00 | 16 602.00 |
BH Other financial assets | 11 068.00 | | 11 068.00 | 11 068.00 |
BJ TOTAL (I) | 120 083.00 | 102 300.00 | 17 783.00 | 120 083.00 |
BN Goods in progress | 155 635.00 | | 155 635.00 | 155 635.00 |
BT Goods | 12 711.00 | | 12 711.00 | 12 711.00 |
BX Customers and related accounts | 317 777.00 | | 317 777.00 | 317 777.00 |
BZ Other receivables | 18 844.00 | | 18 844.00 | 18 844.00 |
CF Cash and cash equivalents | 78 259.00 | | 78 259.00 | 78 259.00 |
CJ TOTAL (II) | 583 227.00 | | 583 227.00 | 583 227.00 |
CO Grand total (0 to V) | 703 310.00 | 102 300.00 | 601 010.00 | 703 310.00 |
CP Shares due in less than one year | 11 068.00 | | | 11 068.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 70 706.00 | 70 706.00 | | 70 706.00 |
DH Retained earnings | -16 751.00 | -71 295.00 | | -16 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 963.00 | 54 544.00 | | 39 963.00 |
DL TOTAL (I) | 102 718.00 | 62 755.00 | | 102 718.00 |
DU Loans and Debts from Credit Institutions (3) | | 24 044.00 | | |
DX Trade payables and related accounts | 59 733.00 | 77 725.00 | | 59 733.00 |
DY Tax and social security liabilities | 244 901.00 | 195 767.00 | | 244 901.00 |
EA Other liabilities | 193 657.00 | 68 928.00 | | 193 657.00 |
EC TOTAL (IV) | 498 292.00 | 366 464.00 | | 498 292.00 |
EE Grand total (I to V) | 601 010.00 | 429 220.00 | | 601 010.00 |
EG Accrued income and payables due within one year | | 366 464.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 15 333.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 808 490.00 | 95 904.00 | 904 394.00 | 808 490.00 |
FJ Net sales | 808 490.00 | 95 904.00 | 904 394.00 | 808 490.00 |
FM Inventory production | | | 5 085.00 | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 185.00 | |
FQ Other income | | | 1 540.00 | |
FR Total operating income (I) | | | 915 204.00 | |
FT Inventory change (goods) | | | 13 641.00 | |
FU Purchases of raw materials and other supplies | | | 217 568.00 | |
FW Other purchases and external expenses | | | 232 245.00 | |
FX Taxes, duties, and similar payments | | | 16 677.00 | |
FY Salaries and Wages | | | 291 063.00 | |
FZ Social Security Contributions | | | 90 703.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 729.00 | |
GE Other Expenses | | | 432.00 | |
GF Total Operating Expenses (II) | | | 868 559.00 | |
GG - OPERATING RESULT (I - II) | | | 46 645.00 | |
GL Other interest and similar income | | | 46.00 | |
GP Total financial income (V) | | | 46.00 | |
GR Interest and similar expenses | | | 6 693.00 | |
GU Total financial expenses (VI) | | | 6 693.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 185.00 | 728.00 | | 3 185.00 |
HE Exceptional expenses on management operations | 35.00 | 4 745.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 4 745.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | -4 745.00 | | -35.00 |
HL TOTAL REVENUE (I + III + V + VII) | 915 250.00 | 1 214 914.00 | | 915 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 875 287.00 | 1 160 369.00 | | 875 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 963.00 | 54 544.00 | | 39 963.00 |
| |
| 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 | 120 037.00 | | 46.00 | 120 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 068.00 | |
I4 DECREASES Grand Total | | | 120 083.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 109 015.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 015.00 | | | 109 015.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 022.00 | | 46.00 | 11 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 96 571.00 | 5 729.00 | | 96 571.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 571.00 | 5 729.00 | | 96 571.00 |
| |
| 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 | 59 733.00 | 59 733.00 | | 59 733.00 |
8C Staff and Related Accounts | 27 416.00 | 27 416.00 | | 27 416.00 |
8D Social Security and Other Social Organizations | 24 959.00 | 24 959.00 | | 24 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193 657.00 | 193 657.00 | | 193 657.00 |
UT Other financial assets | 11 068.00 | 11 068.00 | | 11 068.00 |
UX Other trade receivables | 317 777.00 | 317 777.00 | | 317 777.00 |
UY Staff and related accounts | 2 535.00 | 2 535.00 | | 2 535.00 |
VB VAT | 5 955.00 | 5 958.00 | | 5 955.00 |
VI Group and Associates | 56.00 | 56.00 | | 56.00 |
VM Income taxes | 10 047.00 | 10 047.00 | | 10 047.00 |
VP Miscellaneous | 304.00 | 304.00 | | 304.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 763.00 | 4 763.00 | | 4 763.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 347 689.00 | 347 689.00 | 347 689.00 | 347 689.00 |
VW VAT | 187 708.00 | 187 708.00 | | 187 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 498 292.00 | 498 292.00 | | 498 292.00 |
