| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 200.00 | 2 200.00 | | 2 200.00 |
AH Goodwill | 377 615.00 | | 377 615.00 | 377 615.00 |
AP Buildings | 20 527.00 | 20 527.00 | | 20 527.00 |
AR Technical installations, industrial equipment and tools | 6 543.00 | 2 933.00 | 3 610.00 | 6 543.00 |
AT Other tangible assets | 80 167.00 | 49 657.00 | 30 510.00 | 80 167.00 |
BH Other financial assets | 23 903.00 | | 23 903.00 | 23 903.00 |
BJ TOTAL (I) | 510 955.00 | 75 317.00 | 435 638.00 | 510 955.00 |
BT Goods | 76 293.00 | | 76 293.00 | 76 293.00 |
BX Customers and related accounts | 280 723.00 | | 280 723.00 | 280 723.00 |
BZ Other receivables | 92 125.00 | | 92 125.00 | 92 125.00 |
CF Cash and cash equivalents | 90 252.00 | | 90 252.00 | 90 252.00 |
CH Prepaid expenses | 31 926.00 | | 31 926.00 | 31 926.00 |
CJ TOTAL (II) | 571 319.00 | | 571 319.00 | 571 319.00 |
CO Grand total (0 to V) | 1 082 274.00 | 75 317.00 | 1 006 957.00 | 1 082 274.00 |
| |
| 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 | 246 038.00 | 246 038.00 | | 246 038.00 |
DH Retained earnings | 249 177.00 | 209 644.00 | | 249 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 805.00 | 54 533.00 | | 67 805.00 |
DL TOTAL (I) | 604 943.00 | 552 138.00 | | 604 943.00 |
DU Loans and Debts from Credit Institutions (3) | 33 137.00 | 22 282.00 | | 33 137.00 |
DX Trade payables and related accounts | 203 764.00 | 174 418.00 | | 203 764.00 |
DY Tax and social security liabilities | 92 622.00 | 83 598.00 | | 92 622.00 |
EA Other liabilities | 72 492.00 | 76 698.00 | | 72 492.00 |
EC TOTAL (IV) | 402 014.00 | 356 996.00 | | 402 014.00 |
EE Grand total (I to V) | 1 006 957.00 | 909 134.00 | | 1 006 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 747 069.00 | | 747 069.00 | 747 069.00 |
FD Production sold - goods | -57 838.00 | | -57 838.00 | -57 838.00 |
FG Production sold - services | 1 072 410.00 | | 1 072 410.00 | 1 072 410.00 |
FJ Net sales | 1 761 641.00 | | 1 761 641.00 | 1 761 641.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 845.00 | |
FQ Other income | | | 647.00 | |
FR Total operating income (I) | | | 1 763 132.00 | |
FS Purchases of goods (including customs duties) | | | 378 671.00 | |
FU Purchases of raw materials and other supplies | | | 12 054.00 | |
FV Inventory change (raw materials and supplies) | | | 48 985.00 | |
FW Other purchases and external expenses | | | 863 942.00 | |
FX Taxes, duties, and similar payments | | | 7 099.00 | |
FY Salaries and Wages | | | 267 606.00 | |
FZ Social Security Contributions | | | 90 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 663.00 | |
GE Other Expenses | | | 55.00 | |
GF Total Operating Expenses (II) | | | 1 678 037.00 | |
GG - OPERATING RESULT (I - II) | | | 85 096.00 | |
GL Other interest and similar income | | | 808.00 | |
GP Total financial income (V) | | | 808.00 | |
GR Interest and similar expenses | | | 264.00 | |
GU Total financial expenses (VI) | | | 264.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 420.00 | 290.00 | | 420.00 |
HH Total exceptional expenses (VIII) | 420.00 | 290.00 | | 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -420.00 | -290.00 | | -420.00 |
HK Income tax | 17 415.00 | 11 890.00 | | 17 415.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 763 940.00 | 1 559 008.00 | | 1 763 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 696 136.00 | 1 504 475.00 | | 1 696 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 805.00 | 54 533.00 | | 67 805.00 |
| |
| 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 | 512 667.00 | | 3 390.00 | 512 667.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 903.00 | |
I4 DECREASES Grand Total | | 5 102.00 | 510 955.00 | |
IO DECREASES Total including other intangible assets | | | 379 815.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 102.00 | 107 237.00 | |
KD ACQUISITIONS Total including other intangible assets | 379 815.00 | | | 379 815.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 108 949.00 | | 3 390.00 | 108 949.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 903.00 | | | 23 903.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 756.00 | 8 663.00 | 5 102.00 | 71 756.00 |
PE DEPRECIATION Total including other intangible assets | 2 200.00 | | | 2 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 556.00 | 8 663.00 | 5 102.00 | 69 556.00 |
| |
| 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 | 203 764.00 | 203 764.00 | | 203 764.00 |
8C Staff and Related Accounts | 19 085.00 | 19 085.00 | | 19 085.00 |
8D Social Security and Other Social Organizations | 52 335.00 | 52 335.00 | | 52 335.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72 492.00 | 72 492.00 | | 72 492.00 |
UT Other financial assets | 23 903.00 | | | 23 903.00 |
UX Other trade receivables | 280 723.00 | | | 280 723.00 |
VB VAT | 18 940.00 | | | 18 940.00 |
VH Loans with a maturity of more than one year at origin | 33 137.00 | 11 188.00 | 21 949.00 | 33 137.00 |
VK Loans repaid during the year | 15 610.00 | | | 15 610.00 |
VM Income taxes | 9 445.00 | | | 9 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 030.00 | 8 030.00 | | 8 030.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 739.00 | | | 63 739.00 |
VS Prepaid expenses | 31 926.00 | | | 31 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 428 676.00 | 404 774.00 | 23 903.00 | 428 676.00 |
VW VAT | 13 171.00 | 13 171.00 | | 13 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 402 014.00 | 380 065.00 | 21 949.00 | 402 014.00 |
