| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 400.00 | 2 400.00 | | 2 400.00 |
AR Technical installations, industrial equipment and tools | 342 738.00 | 237 769.00 | 104 969.00 | 342 738.00 |
AT Other tangible assets | 90 327.00 | 52 994.00 | 37 333.00 | 90 327.00 |
BH Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 447 465.00 | 293 163.00 | 154 303.00 | 447 465.00 |
BL Raw materials, supplies | 851.00 | | 851.00 | 851.00 |
BV Advances and down payments on orders | 683.00 | | 683.00 | 683.00 |
BX Customers and related accounts | 150 647.00 | | 150 647.00 | 150 647.00 |
BZ Other receivables | 13 186.00 | | 13 186.00 | 13 186.00 |
CD Marketable securities | 239.00 | | 239.00 | 239.00 |
CF Cash and cash equivalents | 75 767.00 | | 75 767.00 | 75 767.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 241 374.00 | | 241 374.00 | 241 374.00 |
CO Grand total (0 to V) | 688 839.00 | 293 163.00 | 395 676.00 | 688 839.00 |
CP Shares due in less than one year | 12 000.00 | | | 12 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 361.00 | 361.00 | | 361.00 |
DH Retained earnings | 117 738.00 | 84 032.00 | | 117 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 051.00 | 33 706.00 | | 32 051.00 |
DL TOTAL (I) | 152 150.00 | 120 099.00 | | 152 150.00 |
DU Loans and Debts from Credit Institutions (3) | 134 669.00 | 148 742.00 | | 134 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 2 434.00 | | 10.00 |
DX Trade payables and related accounts | 14 352.00 | 20 970.00 | | 14 352.00 |
DY Tax and social security liabilities | 92 411.00 | 91 413.00 | | 92 411.00 |
EA Other liabilities | 2 083.00 | 8 736.00 | | 2 083.00 |
EB Prepaid income (2) | | 6 600.00 | | |
EC TOTAL (IV) | 243 526.00 | 278 895.00 | | 243 526.00 |
EE Grand total (I to V) | 395 676.00 | 398 994.00 | | 395 676.00 |
EG Accrued income and payables due within one year | 243 526.00 | 278 895.00 | | 243 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 563 304.00 | | 563 304.00 | 563 304.00 |
FJ Net sales | 563 304.00 | | 563 304.00 | 563 304.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 041.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 565 348.00 | |
FU Purchases of raw materials and other supplies | | | 79 350.00 | |
FV Inventory change (raw materials and supplies) | | | 208.00 | |
FW Other purchases and external expenses | | | 86 676.00 | |
FX Taxes, duties, and similar payments | | | 5 353.00 | |
FY Salaries and Wages | | | 210 607.00 | |
FZ Social Security Contributions | | | 82 633.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 57 852.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 522 687.00 | |
GG - OPERATING RESULT (I - II) | | | 42 661.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 3 436.00 | |
GU Total financial expenses (VI) | | | 3 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 041.00 | 2 134.00 | | 2 041.00 |
HE Exceptional expenses on management operations | 1 148.00 | 18 815.00 | | 1 148.00 |
HH Total exceptional expenses (VIII) | 1 148.00 | 18 815.00 | | 1 148.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 148.00 | -18 815.00 | | -1 148.00 |
HK Income tax | 6 028.00 | 13 028.00 | | 6 028.00 |
HL TOTAL REVENUE (I + III + V + VII) | 565 350.00 | 534 297.00 | | 565 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 533 299.00 | 500 591.00 | | 533 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 051.00 | 33 706.00 | | 32 051.00 |
| |
| 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 | 392 046.00 | | 63 919.00 | 392 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 000.00 | |
I4 DECREASES Grand Total | | 8 500.00 | 447 465.00 | |
IO DECREASES Total including other intangible assets | | | 2 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 500.00 | 433 065.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 400.00 | | | 2 400.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 377 646.00 | | 63 919.00 | 377 646.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 000.00 | | | 12 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 235 311.00 | 57 852.00 | | 235 311.00 |
PE DEPRECIATION Total including other intangible assets | | 2 400.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 235 311.00 | 55 452.00 | | 235 311.00 |
| |
| 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 | 14 352.00 | 14 352.00 | | 14 352.00 |
8C Staff and Related Accounts | 5 089.00 | 5 089.00 | | 5 089.00 |
8D Social Security and Other Social Organizations | 45 362.00 | 45 362.00 | | 45 362.00 |
8E Income Taxes | 6 028.00 | 6 028.00 | | 6 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 083.00 | 2 083.00 | | 2 083.00 |
UT Other financial assets | 12 000.00 | 12 000.00 | | 12 000.00 |
UX Other trade receivables | 150 647.00 | 150 647.00 | | 150 647.00 |
UY Staff and related accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 125.00 | 125.00 | | 125.00 |
VH Loans with a maturity of more than one year at origin | 134 669.00 | 134 669.00 | | 134 669.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VJ Loans taken out during the year | 44 067.00 | | | 44 067.00 |
VK Loans repaid during the year | 58 140.00 | | | 58 140.00 |
VQ Other Taxes, Duties, and Similar Debts | 34 568.00 | 34 568.00 | | 34 568.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 061.00 | 7 061.00 | | 7 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 833.00 | 175 833.00 | | 175 833.00 |
VW VAT | 1 364.00 | 1 364.00 | | 1 364.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 243 526.00 | 243 526.00 | | 243 526.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 828.00 | 1 410.00 | | 2 828.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 118.00 | 17 240.00 | | 9 118.00 |
ST Other accounts | 39 952.00 | 32 779.00 | | 39 952.00 |
XQ Rental, rental and co-ownership charges | 35 839.00 | 37 999.00 | | 35 839.00 |
YT Subcontracting | 1 766.00 | 1 598.00 | | 1 766.00 |
YW Business tax | 2 525.00 | 2 760.00 | | 2 525.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 353.00 | 4 170.00 | | 5 353.00 |
YY Amount of VAT collected | 112 662.00 | 107 529.00 | | 112 662.00 |
YZ Total deductible VAT on goods and services | 39 943.00 | 44 101.00 | | 39 943.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 86 676.00 | 89 617.00 | | 86 676.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
