| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 112.00 | | 38 112.00 | 38 112.00 |
AR Technical installations, industrial equipment and tools | 24 371.00 | 16 519.00 | 7 852.00 | 24 371.00 |
AT Other tangible assets | 82 049.00 | 59 424.00 | 22 625.00 | 82 049.00 |
BH Other financial assets | 283.00 | | 283.00 | 283.00 |
BJ TOTAL (I) | 144 816.00 | 75 943.00 | 68 873.00 | 144 816.00 |
BT Goods | 1 499.00 | | 1 499.00 | 1 499.00 |
BZ Other receivables | 7 257.00 | | 7 257.00 | 7 257.00 |
CF Cash and cash equivalents | 146 760.00 | | 146 760.00 | 146 760.00 |
CH Prepaid expenses | 1 750.00 | | 1 750.00 | 1 750.00 |
CJ TOTAL (II) | 157 266.00 | | 157 266.00 | 157 266.00 |
CO Grand total (0 to V) | 302 082.00 | 75 943.00 | 226 139.00 | 302 082.00 |
CP Shares due in less than one year | 283.00 | | | 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 20 379.00 | 24 149.00 | | 20 379.00 |
DH Retained earnings | | -15 906.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 530.00 | 67 136.00 | | 74 530.00 |
DL TOTAL (I) | 136 833.00 | 117 303.00 | | 136 833.00 |
DU Loans and Debts from Credit Institutions (3) | 60.00 | | | 60.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 401.00 | 31 585.00 | | 31 401.00 |
DX Trade payables and related accounts | 14 546.00 | 11 391.00 | | 14 546.00 |
DY Tax and social security liabilities | 41 962.00 | 41 630.00 | | 41 962.00 |
EA Other liabilities | 1 337.00 | 1 293.00 | | 1 337.00 |
EC TOTAL (IV) | 89 306.00 | 85 899.00 | | 89 306.00 |
EE Grand total (I to V) | 226 139.00 | 203 201.00 | | 226 139.00 |
EG Accrued income and payables due within one year | 89 306.00 | 85 899.00 | | 89 306.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 60.00 | | | 60.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 361 255.00 | | 361 255.00 | 361 255.00 |
FJ Net sales | 361 255.00 | | 361 255.00 | 361 255.00 |
FO Operating subsidies | | | 1 015.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 696.00 | |
FQ Other income | | | 115.00 | |
FR Total operating income (I) | | | 373 080.00 | |
FS Purchases of goods (including customs duties) | | | 82 038.00 | |
FT Inventory change (goods) | | | 31.00 | |
FW Other purchases and external expenses | | | 50 644.00 | |
FX Taxes, duties, and similar payments | | | 7 447.00 | |
FY Salaries and Wages | | | 98 379.00 | |
FZ Social Security Contributions | | | 27 333.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 925.00 | |
GE Other Expenses | | | 137.00 | |
GF Total Operating Expenses (II) | | | 273 935.00 | |
GG - OPERATING RESULT (I - II) | | | 99 146.00 | |
GR Interest and similar expenses | | | 381.00 | |
GU Total financial expenses (VI) | | | 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 696.00 | 7 148.00 | | 10 696.00 |
A2 TOTAL ASSETS | 8 426.00 | 894.00 | | 8 426.00 |
A4 Equity method investments | 137.00 | 136.00 | | 137.00 |
HK Income tax | 24 235.00 | 18 052.00 | | 24 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 373 080.00 | 306 312.00 | | 373 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 298 550.00 | 239 177.00 | | 298 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 530.00 | 67 136.00 | | 74 530.00 |
| |
| 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 | 135 374.00 | | 9 442.00 | 135 374.00 |
I3 DECREASES Total Financial Fixed Assets | | | 283.00 | |
I4 DECREASES Grand Total | | | 144 816.00 | |
IO DECREASES Total including other intangible assets | | | 38 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 106 420.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 112.00 | | | 38 112.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 978.00 | | 9 442.00 | 96 978.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 283.00 | | | 283.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 018.00 | 7 925.00 | | 68 018.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 018.00 | 7 925.00 | | 68 018.00 |
| |
| 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 | 14 546.00 | 14 546.00 | | 14 546.00 |
8C Staff and Related Accounts | 3 156.00 | 3 156.00 | | 3 156.00 |
8D Social Security and Other Social Organizations | 33 653.00 | 33 653.00 | | 33 653.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 337.00 | 1 337.00 | | 1 337.00 |
UT Other financial assets | 283.00 | 283.00 | | 283.00 |
VB VAT | 1 397.00 | | | 1 397.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VI Group and Associates | 31 401.00 | 31 401.00 | | 31 401.00 |
VP Miscellaneous | 5 016.00 | | | 5 016.00 |
VQ Other Taxes, Duties, and Similar Debts | 428.00 | 428.00 | | 428.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 844.00 | | | 844.00 |
VS Prepaid expenses | 1 750.00 | | | 1 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 290.00 | 9 290.00 | | 9 290.00 |
VW VAT | 4 725.00 | 4 725.00 | | 4 725.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 306.00 | 89 306.00 | | 89 306.00 |
