| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 616.00 | 7 616.00 | | 7 616.00 |
AH Goodwill | 108 675.00 | | 108 675.00 | 108 675.00 |
AN Land | 23 838.00 | 2 572.00 | 21 265.00 | 23 838.00 |
AP Buildings | 179 393.00 | 136 938.00 | 42 454.00 | 179 393.00 |
AR Technical installations, industrial equipment and tools | 127 779.00 | 122 833.00 | 4 945.00 | 127 779.00 |
AT Other tangible assets | 645 195.00 | 416 391.00 | 228 804.00 | 645 195.00 |
BD Other fixed assets | 552.00 | | 552.00 | 552.00 |
BH Other financial assets | 499.00 | | 499.00 | 499.00 |
BJ TOTAL (I) | 1 093 550.00 | 686 353.00 | 407 197.00 | 1 093 550.00 |
BT Goods | 96 243.00 | | 96 243.00 | 96 243.00 |
BX Customers and related accounts | 783 932.00 | | 783 932.00 | 783 932.00 |
BZ Other receivables | 5 364.00 | | 5 364.00 | 5 364.00 |
CF Cash and cash equivalents | 665 437.00 | | 665 437.00 | 665 437.00 |
CH Prepaid expenses | 5 759.00 | | 5 759.00 | 5 759.00 |
CJ TOTAL (II) | 1 863 271.00 | | 1 863 271.00 | 1 863 271.00 |
CO Grand total (0 to V) | 2 956 821.00 | 686 353.00 | 2 270 468.00 | 2 956 821.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DE Statutory or contractual reserves | 761 126.00 | 636 938.00 | | 761 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 378.00 | 124 188.00 | | 86 378.00 |
DL TOTAL (I) | 1 067 504.00 | 981 126.00 | | 1 067 504.00 |
DU Loans and Debts from Credit Institutions (3) | 194 583.00 | 262 030.00 | | 194 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 834.00 | 64 834.00 | | 64 834.00 |
DX Trade payables and related accounts | 889 573.00 | 579 815.00 | | 889 573.00 |
DY Tax and social security liabilities | 53 972.00 | 95 328.00 | | 53 972.00 |
EC TOTAL (IV) | 1 202 963.00 | 1 002 007.00 | | 1 202 963.00 |
EE Grand total (I to V) | 2 270 468.00 | 1 983 134.00 | | 2 270 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 6 166 039.00 | |
FJ Net sales | | | 6 166 399.00 | |
FO Operating subsidies | | | 2 642.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 576.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 6 173 641.00 | |
FS Purchases of goods (including customs duties) | | | 5 525 836.00 | |
FT Inventory change (goods) | | | -37 710.00 | |
FW Other purchases and external expenses | | | 161 085.00 | |
FX Taxes, duties, and similar payments | | | 11 179.00 | |
FY Salaries and Wages | | | 183 131.00 | |
FZ Social Security Contributions | | | 105 530.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 148 116.00 | |
GE Other Expenses | | | 14 974.00 | |
GF Total Operating Expenses (II) | | | 6 112 144.00 | |
GG - OPERATING RESULT (I - II) | | | 61 496.00 | |
GL Other interest and similar income | | | 8 235.00 | |
GP Total financial income (V) | | | 8 235.00 | |
GR Interest and similar expenses | | | 3 767.00 | |
GU Total financial expenses (VI) | | | 3 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 52 000.00 | 158 000.00 | | 52 000.00 |
HD Total exceptional income (VII) | 52 000.00 | 158 000.00 | | 52 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 52 000.00 | 158 000.00 | | 52 000.00 |
HK Income tax | 31 587.00 | 46 920.00 | | 31 587.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 233 876.00 | 6 302 085.00 | | 6 233 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 147 498.00 | 6 177 897.00 | | 6 147 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 378.00 | 124 188.00 | | 86 378.00 |
| |
| 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 | 1 159 675.00 | | 69 170.00 | 1 159 675.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 051.00 | |
I4 DECREASES Grand Total | | 135 295.00 | 1 093 550.00 | |
IO DECREASES Total including other intangible assets | | | 116 291.00 | |
IY DECREASES Total Tangible Fixed Assets | | 135 295.00 | 976 207.00 | |
KD ACQUISITIONS Total including other intangible assets | 116 291.00 | | | 116 291.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 042 332.00 | | 69 170.00 | 1 042 332.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 051.00 | | | 1 051.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 673 532.00 | 148 116.00 | 135 295.00 | 673 532.00 |
PE DEPRECIATION Total including other intangible assets | 7 616.00 | | | 7 616.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 665 915.00 | 148 116.00 | 135 295.00 | 665 915.00 |
