| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 229.00 | 5 126.00 | 2 103.00 | 7 229.00 |
AH Goodwill | 106 714.00 | | 106 714.00 | 106 714.00 |
AR Technical installations, industrial equipment and tools | 196 963.00 | 175 336.00 | 21 627.00 | 196 963.00 |
AT Other tangible assets | 74 648.00 | 72 565.00 | 2 083.00 | 74 648.00 |
BD Other fixed assets | 152.00 | | 152.00 | 152.00 |
BH Other financial assets | 24.00 | | 24.00 | 24.00 |
BJ TOTAL (I) | 385 730.00 | 253 027.00 | 132 703.00 | 385 730.00 |
BT Goods | 43 625.00 | | 43 625.00 | 43 625.00 |
BX Customers and related accounts | 55 056.00 | 407.00 | 54 649.00 | 55 056.00 |
BZ Other receivables | 2 480.00 | | 2 480.00 | 2 480.00 |
CF Cash and cash equivalents | 122 459.00 | | 122 459.00 | 122 459.00 |
CH Prepaid expenses | 255.00 | | 255.00 | 255.00 |
CJ TOTAL (II) | 223 875.00 | 407.00 | 223 468.00 | 223 875.00 |
CO Grand total (0 to V) | 609 605.00 | 253 434.00 | 356 171.00 | 609 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 129 582.00 | 129 582.00 | | 129 582.00 |
DD Legal reserve (1) | 12 958.00 | 12 958.00 | | 12 958.00 |
DG Other reserves | 56 299.00 | 56 834.00 | | 56 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 173.00 | -535.00 | | 58 173.00 |
DL TOTAL (I) | 257 012.00 | 198 839.00 | | 257 012.00 |
DU Loans and Debts from Credit Institutions (3) | 16 593.00 | 18 931.00 | | 16 593.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 218.00 | 6 763.00 | | 7 218.00 |
DX Trade payables and related accounts | 52 276.00 | 74 801.00 | | 52 276.00 |
DY Tax and social security liabilities | 22 992.00 | 49 992.00 | | 22 992.00 |
EA Other liabilities | 80.00 | 80.00 | | 80.00 |
EC TOTAL (IV) | 99 159.00 | 150 567.00 | | 99 159.00 |
EE Grand total (I to V) | 356 171.00 | 349 406.00 | | 356 171.00 |
EI Including equity loans | 7 218.00 | | | 7 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 949 505.00 | |
FG Production sold - services | | | 23 255.00 | |
FJ Net sales | | | 972 759.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 431.00 | |
FQ Other income | | | 541.00 | |
FR Total operating income (I) | | | 973 731.00 | |
FS Purchases of goods (including customs duties) | | | 777 307.00 | |
FT Inventory change (goods) | | | 14 220.00 | |
FW Other purchases and external expenses | | | 39 102.00 | |
FX Taxes, duties, and similar payments | | | 4 353.00 | |
FY Salaries and Wages | | | 73 293.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 11 853.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 407.00 | |
GE Other Expenses | | | 1 169.00 | |
GF Total Operating Expenses (II) | | | 921 703.00 | |
GG - OPERATING RESULT (I - II) | | | 52 028.00 | |
GR Interest and similar expenses | | | 3 094.00 | |
GU Total financial expenses (VI) | | | 3 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 094.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 240.00 | | | 9 240.00 |
HD Total exceptional income (VII) | 9 240.00 | | | 9 240.00 |
HE Exceptional expenses on management operations | 1.00 | 42.00 | | 1.00 |
HF Exceptional expenses on capital transactions | | 4 000.00 | | |
HH Total exceptional expenses (VIII) | 1.00 | 4 042.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 240.00 | -4 042.00 | | 9 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 982 971.00 | 954 381.00 | | 982 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 924 798.00 | 954 916.00 | | 924 798.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 173.00 | -535.00 | | 58 173.00 |
| |
| 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 | 383 569.00 | | | 383 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 176.00 | |
I4 DECREASES Grand Total | | | 385 730.00 | |
IO DECREASES Total including other intangible assets | | | 7 229.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 271 610.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 091.00 | | | 5 091.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 271 610.00 | | | 271 610.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 152.00 | | | 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 241 174.00 | 11 853.00 | | 241 174.00 |
PE DEPRECIATION Total including other intangible assets | 4 068.00 | 1 058.00 | | 4 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 237 106.00 | 10 794.00 | | 237 106.00 |
| |
| 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 | 52 276.00 | 52 276.00 | | 52 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 298.00 | 7 298.00 | | 7 298.00 |
VH Loans with a maturity of more than one year at origin | 16 593.00 | 1 349.00 | | 16 593.00 |
VK Loans repaid during the year | 2 338.00 | | | 2 338.00 |
VS Prepaid expenses | 255.00 | | | 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 815.00 | 57 791.00 | 23.00 | 57 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 159.00 | 83 915.00 | | 99 159.00 |
