| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 324.00 | 5 923.00 | 2 400.00 | 8 324.00 |
AH Goodwill | 4 268.00 | | 4 269.00 | 4 268.00 |
AR Technical installations, industrial equipment and tools | 177 899.00 | 106 326.00 | 71 572.00 | 177 899.00 |
AT Other tangible assets | 19 220.00 | 4 216.00 | 15 003.00 | 19 220.00 |
BD Other fixed assets | 263.00 | | 264.00 | 263.00 |
BH Other financial assets | 18 885.00 | | 18 885.00 | 18 885.00 |
BJ TOTAL (I) | 228 862.00 | 116 467.00 | 112 394.00 | 228 862.00 |
BL Raw materials, supplies | 5 825.00 | | 5 825.00 | 5 825.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 260 189.00 | | 260 189.00 | 260 189.00 |
BZ Other receivables | 60 902.00 | 53 764.00 | 7 137.00 | 60 902.00 |
CF Cash and cash equivalents | 436 132.00 | | 436 133.00 | 436 132.00 |
CH Prepaid expenses | 745.00 | | 746.00 | 745.00 |
CJ TOTAL (II) | 763 795.00 | 53 764.00 | 710 030.00 | 763 795.00 |
CO Grand total (0 to V) | 992 657.00 | 170 232.00 | 822 425.00 | 992 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 400.00 | 46 400.00 | | 46 400.00 |
DD Legal reserve (1) | 4 640.00 | 4 640.00 | | 4 640.00 |
DG Other reserves | 346 879.00 | 330 129.00 | | 346 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 459.00 | 16 750.00 | | 35 459.00 |
DL TOTAL (I) | 433 379.00 | 397 919.00 | | 433 379.00 |
DP Provisions for Risks | 64 943.00 | 64 943.00 | | 64 943.00 |
DR TOTAL (IV) | 64 943.00 | 64 943.00 | | 64 943.00 |
DU Loans and Debts from Credit Institutions (3) | 326.00 | 353.00 | | 326.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 711.00 | 2 711.00 | | 2 711.00 |
DX Trade payables and related accounts | 36 391.00 | 26 290.00 | | 36 391.00 |
DY Tax and social security liabilities | 284 673.00 | 237 477.00 | | 284 673.00 |
EA Other liabilities | | 545.00 | | |
EC TOTAL (IV) | 324 103.00 | 267 378.00 | | 324 103.00 |
EE Grand total (I to V) | 822 425.00 | 730 241.00 | | 822 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 397.00 | |
FD Production sold - goods | | | 1 303 414.00 | |
FJ Net sales | | | 1 306 812.00 | |
FO Operating subsidies | | | 17 916.00 | |
FQ Other income | | | 11 043.00 | |
FR Total operating income (I) | | | 1 335 771.00 | |
FS Purchases of goods (including customs duties) | | | 3 397.00 | |
FU Purchases of raw materials and other supplies | | | 20 994.00 | |
FV Inventory change (raw materials and supplies) | | | 215.00 | |
FW Other purchases and external expenses | | | 78 396.00 | |
FX Taxes, duties, and similar payments | | | 23 340.00 | |
FY Salaries and Wages | | | 889 943.00 | |
FZ Social Security Contributions | | | 242 798.00 | |
GB Operating Expenses - Provisions | | | 35 028.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 1 294 122.00 | |
GG - OPERATING RESULT (I - II) | | | 41 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 696.00 | 789.00 | | 696.00 |
HH Total exceptional expenses (VIII) | 66.00 | 1 270.00 | | 66.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 630.00 | -481.00 | | 630.00 |
HK Income tax | 6 820.00 | 2 913.00 | | 6 820.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 336 467.00 | 1 150 872.00 | | 1 336 467.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 301 008.00 | 1 134 122.00 | | 1 301 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 459.00 | 16 750.00 | | 35 459.00 |
| |
| 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 | 185 338.00 | | 83 121.00 | 185 338.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 149.00 | |
I4 DECREASES Grand Total | | 39 596.00 | 228 862.00 | |
IO DECREASES Total including other intangible assets | | | 12 593.00 | |
IY DECREASES Total Tangible Fixed Assets | | 39 596.00 | 197 120.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 593.00 | | | 12 593.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 153 596.00 | | 83 121.00 | 153 596.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 149.00 | | | 19 149.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 121 035.00 | 35 029.00 | 39 596.00 | 121 035.00 |
PE DEPRECIATION Total including other intangible assets | 3 304.00 | 2 620.00 | | 3 304.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 117 731.00 | 32 409.00 | 39 596.00 | 117 731.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
02 aucun libellé | | | 8.00 | |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 64 943.00 | | | 64 943.00 |
7C Grand total | 64 943.00 | | | 64 943.00 |
| |
| 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 | 36 392.00 | 36 392.00 | | 36 392.00 |
8D Social Security and Other Social Organizations | 284 673.00 | 284 673.00 | | 284 673.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 712.00 | 2 712.00 | | 2 712.00 |
UT Other financial assets | 18 885.00 | | 18 885.00 | 18 885.00 |
UX Other trade receivables | 260 189.00 | 260 189.00 | | 260 189.00 |
VG Loans with a maturity of up to one year at origin | 327.00 | 327.00 | | 327.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 902.00 | 60 902.00 | | 60 902.00 |
VS Prepaid expenses | 746.00 | 746.00 | | 746.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 340 723.00 | 321 837.00 | 18 885.00 | 340 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 324 103.00 | 324 103.00 | | 324 103.00 |
