| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 747.00 | 2 747.00 | | 2 747.00 |
AH Goodwill | 385 000.00 | | 385 000.00 | 385 000.00 |
AP Buildings | 141 895.00 | 68 102.00 | 73 793.00 | 141 895.00 |
AR Technical installations, industrial equipment and tools | 46 256.00 | 35 087.00 | 11 169.00 | 46 256.00 |
AT Other tangible assets | 24 746.00 | 17 632.00 | 7 114.00 | 24 746.00 |
BH Other financial assets | 4 936.00 | | 4 936.00 | 4 936.00 |
BJ TOTAL (I) | 605 580.00 | 123 568.00 | 482 012.00 | 605 580.00 |
BV Advances and down payments on orders | 109 000.00 | | 109 000.00 | 109 000.00 |
BX Customers and related accounts | 567 029.00 | | 567 029.00 | 567 029.00 |
BZ Other receivables | 868 217.00 | | 868 217.00 | 868 217.00 |
CF Cash and cash equivalents | 1 475 130.00 | | 1 475 130.00 | 1 475 130.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 019 377.00 | | 3 019 377.00 | 3 019 377.00 |
CO Grand total (0 to V) | 3 624 957.00 | 123 568.00 | 3 501 389.00 | 3 624 957.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 46 901.00 | 46 901.00 | | 46 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 666.00 | 93 251.00 | | 41 666.00 |
DL TOTAL (I) | 99 568.00 | 151 152.00 | | 99 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 910 061.00 | 1 786 700.00 | | 1 910 061.00 |
DW Advances and down payments received on current orders | | 23 900.00 | | |
DX Trade payables and related accounts | 1 402 786.00 | 1 211 684.00 | | 1 402 786.00 |
DY Tax and social security liabilities | 62 914.00 | 60 783.00 | | 62 914.00 |
EA Other liabilities | 26 060.00 | 18 309.00 | | 26 060.00 |
EC TOTAL (IV) | 3 401 821.00 | 3 101 376.00 | | 3 401 821.00 |
EE Grand total (I to V) | 3 501 389.00 | 3 252 529.00 | | 3 501 389.00 |
EG Accrued income and payables due within one year | 3 401 821.00 | 3 101 376.00 | | 3 401 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 773 931.00 | 485 384.00 | 2 259 315.00 | 1 773 931.00 |
FJ Net sales | 1 773 931.00 | 485 384.00 | 2 259 315.00 | 1 773 931.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 861.00 | |
FQ Other income | | | 790.00 | |
FR Total operating income (I) | | | 2 268 966.00 | |
FU Purchases of raw materials and other supplies | | | 438 362.00 | |
FW Other purchases and external expenses | | | 1 465 039.00 | |
FX Taxes, duties, and similar payments | | | 32 656.00 | |
FY Salaries and Wages | | | 148 071.00 | |
FZ Social Security Contributions | | | 55 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 607.00 | |
GE Other Expenses | | | 46 833.00 | |
GF Total Operating Expenses (II) | | | 2 201 913.00 | |
GG - OPERATING RESULT (I - II) | | | 67 053.00 | |
GR Interest and similar expenses | | | 16 133.00 | |
GU Total financial expenses (VI) | | | 16 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 133.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 861.00 | | | 8 861.00 |
HA Exceptional income from management transactions | 6 326.00 | 14 923.00 | | 6 326.00 |
HD Total exceptional income (VII) | 6 326.00 | 14 923.00 | | 6 326.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 326.00 | 14 923.00 | | 6 326.00 |
HK Income tax | 15 580.00 | 39 908.00 | | 15 580.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 275 292.00 | 2 007 274.00 | | 2 275 292.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 233 626.00 | 1 914 023.00 | | 2 233 626.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 666.00 | 93 251.00 | | 41 666.00 |
| |
| 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 | 601 844.00 | | 3 736.00 | 601 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 936.00 | |
I4 DECREASES Grand Total | | | 605 580.00 | |
IO DECREASES Total including other intangible assets | | | 387 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 212 897.00 | |
KD ACQUISITIONS Total including other intangible assets | 387 747.00 | | | 387 747.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 209 161.00 | | 3 736.00 | 209 161.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 936.00 | | | 4 936.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 107 961.00 | 15 607.00 | | 107 961.00 |
PE DEPRECIATION Total including other intangible assets | 2 747.00 | | | 2 747.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 105 214.00 | 15 607.00 | | 105 214.00 |
| |
| 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 | 1 402 786.00 | 1 402 786.00 | | 1 402 786.00 |
8C Staff and Related Accounts | 27 306.00 | 27 306.00 | | 27 306.00 |
8D Social Security and Other Social Organizations | 25 570.00 | 25 570.00 | | 25 570.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 060.00 | 26 060.00 | | 26 060.00 |
UT Other financial assets | 4 936.00 | | 4 936.00 | 4 936.00 |
UX Other trade receivables | 567 029.00 | 567 029.00 | | 567 029.00 |
VB VAT | 523 876.00 | 523 876.00 | | 523 876.00 |
VI Group and Associates | 1 910 061.00 | 1 910 061.00 | | 1 910 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 888.00 | 8 888.00 | | 8 888.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 344 342.00 | 344 342.00 | | 344 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 440 183.00 | 1 435 247.00 | 4 936.00 | 1 440 183.00 |
VW VAT | 1 150.00 | 1 150.00 | | 1 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 401 821.00 | 3 401 821.00 | | 3 401 821.00 |
