| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 960.00 | 15 690.00 | 1 270.00 | 16 960.00 |
AH Goodwill | 107 500.00 | | 107 500.00 | 107 500.00 |
AR Technical installations, industrial equipment and tools | 63 284.00 | 22 861.00 | 40 423.00 | 63 284.00 |
AT Other tangible assets | 47 917.00 | 16 156.00 | 31 762.00 | 47 917.00 |
BD Other fixed assets | 131.00 | | 131.00 | 131.00 |
BH Other financial assets | 5 520.00 | | 5 520.00 | 5 520.00 |
BJ TOTAL (I) | 241 313.00 | 54 707.00 | 186 606.00 | 241 313.00 |
BL Raw materials, supplies | 3 943.00 | | 3 943.00 | 3 943.00 |
BT Goods | 18 194.00 | | 18 194.00 | 18 194.00 |
BZ Other receivables | 11 471.00 | | 11 471.00 | 11 471.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 17 712.00 | | 17 712.00 | 17 712.00 |
CJ TOTAL (II) | 51 370.00 | | 51 370.00 | 51 370.00 |
CO Grand total (0 to V) | 292 683.00 | 54 707.00 | 237 976.00 | 292 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 2 417.00 | 750.00 | | 2 417.00 |
DH Retained earnings | 45 913.00 | 14 236.00 | | 45 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 392.00 | 33 344.00 | | 17 392.00 |
DL TOTAL (I) | 73 222.00 | 55 830.00 | | 73 222.00 |
DU Loans and Debts from Credit Institutions (3) | 120 994.00 | 148 898.00 | | 120 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 492.00 | 52 443.00 | | 20 492.00 |
DX Trade payables and related accounts | 9 779.00 | 12 287.00 | | 9 779.00 |
DY Tax and social security liabilities | 13 489.00 | 13 418.00 | | 13 489.00 |
EC TOTAL (IV) | 164 754.00 | 227 045.00 | | 164 754.00 |
EE Grand total (I to V) | 237 976.00 | 282 875.00 | | 237 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 363 306.00 | |
FO Operating subsidies | | | 1 583.00 | |
FQ Other income | | | 4 547.00 | |
FR Total operating income (I) | | | 369 436.00 | |
FS Purchases of goods (including customs duties) | | | 33 503.00 | |
FT Inventory change (goods) | | | 98.00 | |
FU Purchases of raw materials and other supplies | | | 105 238.00 | |
FV Inventory change (raw materials and supplies) | | | 2 849.00 | |
FW Other purchases and external expenses | | | 67 012.00 | |
FX Taxes, duties, and similar payments | | | 4 884.00 | |
FY Salaries and Wages | | | 76 497.00 | |
FZ Social Security Contributions | | | 29 181.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 698.00 | |
GE Other Expenses | | | 1 595.00 | |
GF Total Operating Expenses (II) | | | 343 555.00 | |
GG - OPERATING RESULT (I - II) | | | 25 881.00 | |
GP Total financial income (V) | | | 399.00 | |
GU Total financial expenses (VI) | | | 5 071.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 076.00 | | | 1 076.00 |
HH Total exceptional expenses (VIII) | 2 262.00 | 978.00 | | 2 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 187.00 | -978.00 | | -1 187.00 |
HK Income tax | 2 630.00 | 4 708.00 | | 2 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 911.00 | 445 612.00 | | 370 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 351 256.00 | 412 267.00 | | 351 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 392.00 | 33 344.00 | | 17 392.00 |
| |
| 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 | 233 592.00 | | | 233 592.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 16 960.00 | | | 16 960.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 651.00 | |
I4 DECREASES Grand Total | | | 241 313.00 | |
IN DECREASES Start-up, development, or research expenses | | | 16 960.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 202.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 481.00 | | | 103 481.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 651.00 | | | 5 651.00 |
| |
| 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 | 9 779.00 | 9 779.00 | | 9 779.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 492.00 | 20 492.00 | | 20 492.00 |
VH Loans with a maturity of more than one year at origin | 120 994.00 | 102 025.00 | 18 969.00 | 120 994.00 |
VK Loans repaid during the year | 27 904.00 | | | 27 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 991.00 | 11 471.00 | 5 520.00 | 16 991.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 754.00 | 145 785.00 | 18 969.00 | 164 754.00 |
