| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 228 674.00 | | 228 674.00 | 228 674.00 |
AR Technical installations, industrial equipment and tools | 3 250.00 | 3 250.00 | | 3 250.00 |
AT Other tangible assets | 555 106.00 | 477 127.00 | 77 979.00 | 555 106.00 |
BF Loans | 4 000.00 | | 4 000.00 | 4 000.00 |
BH Other financial assets | 845.00 | | 845.00 | 845.00 |
BJ TOTAL (I) | 810 236.00 | 480 377.00 | 329 859.00 | 810 236.00 |
BT Goods | 481 423.00 | | 481 423.00 | 481 423.00 |
BX Customers and related accounts | 117 056.00 | | 117 056.00 | 117 056.00 |
BZ Other receivables | 62 016.00 | | 62 016.00 | 62 016.00 |
CD Marketable securities | 102 697.00 | | 102 697.00 | 102 697.00 |
CF Cash and cash equivalents | 1 166.00 | | 1 166.00 | 1 166.00 |
CH Prepaid expenses | 2 381.00 | | 2 381.00 | 2 381.00 |
CJ TOTAL (II) | 766 739.00 | | 766 739.00 | 766 739.00 |
CO Grand total (0 to V) | 1 576 975.00 | 480 377.00 | 1 096 598.00 | 1 576 975.00 |
CU Other investments | 18 362.00 | | 18 362.00 | 18 362.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 800.00 | 81 800.00 | | 81 800.00 |
DD Legal reserve (1) | 12 245.00 | 12 245.00 | | 12 245.00 |
DG Other reserves | 576 649.00 | 576 649.00 | | 576 649.00 |
DH Retained earnings | -58 846.00 | -65 552.00 | | -58 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 685.00 | 6 706.00 | | 35 685.00 |
DL TOTAL (I) | 647 534.00 | 611 848.00 | | 647 534.00 |
DU Loans and Debts from Credit Institutions (3) | 102 558.00 | 146 888.00 | | 102 558.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 660.00 | 40 907.00 | | 30 660.00 |
DX Trade payables and related accounts | 253 322.00 | 392 794.00 | | 253 322.00 |
DY Tax and social security liabilities | 62 524.00 | 59 392.00 | | 62 524.00 |
EC TOTAL (IV) | 449 064.00 | 639 980.00 | | 449 064.00 |
EE Grand total (I to V) | 1 096 598.00 | 1 251 829.00 | | 1 096 598.00 |
EG Accrued income and payables due within one year | 449 064.00 | 616 050.00 | | 449 064.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 93 618.00 | | | 93 618.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 032 650.00 | | 2 032 650.00 | 2 032 650.00 |
FG Production sold - services | 6 487.00 | | 6 487.00 | 6 487.00 |
FJ Net sales | 2 039 137.00 | | 2 039 137.00 | 2 039 137.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 849.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 2 044 994.00 | |
FS Purchases of goods (including customs duties) | | | 1 223 556.00 | |
FT Inventory change (goods) | | | 57 979.00 | |
FW Other purchases and external expenses | | | 300 937.00 | |
FX Taxes, duties, and similar payments | | | 18 060.00 | |
FY Salaries and Wages | | | 292 505.00 | |
FZ Social Security Contributions | | | 83 851.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 630.00 | |
GE Other Expenses | | | 1 861.00 | |
GF Total Operating Expenses (II) | | | 2 011 378.00 | |
GG - OPERATING RESULT (I - II) | | | 33 616.00 | |
GL Other interest and similar income | | | 3 315.00 | |
GP Total financial income (V) | | | 3 315.00 | |
GR Interest and similar expenses | | | 8 728.00 | |
GU Total financial expenses (VI) | | | 8 728.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 413.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 849.00 | 2 283.00 | | 5 849.00 |
A2 TOTAL ASSETS | 6 765.00 | 7 825.00 | | 6 765.00 |
HA Exceptional income from management transactions | 4 060.00 | 4.00 | | 4 060.00 |
HB Exceptional income from capital transactions | 3 500.00 | 8 000.00 | | 3 500.00 |
HD Total exceptional income (VII) | 7 560.00 | 8 004.00 | | 7 560.00 |
HE Exceptional expenses on management operations | 56.00 | | | 56.00 |
HF Exceptional expenses on capital transactions | 22.00 | 29.00 | | 22.00 |
HH Total exceptional expenses (VIII) | 78.00 | 29.00 | | 78.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 482.00 | 7 975.00 | | 7 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 055 869.00 | 2 117 624.00 | | 2 055 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 020 184.00 | 2 110 918.00 | | 2 020 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 685.00 | 6 706.00 | | 35 685.00 |
| |
| 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 | 832 622.00 | | 2 500.00 | 832 622.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 000.00 | 23 207.00 | |
I4 DECREASES Grand Total | | 24 886.00 | 810 236.00 | |
IO DECREASES Total including other intangible assets | | | 228 674.00 | |
IY DECREASES Total Tangible Fixed Assets | | 20 886.00 | 558 356.00 | |
KD ACQUISITIONS Total including other intangible assets | 228 674.00 | | | 228 674.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 579 242.00 | | | 579 242.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 707.00 | | 2 500.00 | 24 707.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 468 633.00 | 32 629.00 | 20 885.00 | 468 633.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 468 633.00 | 32 629.00 | 20 885.00 | 468 633.00 |
| |
| 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 | 253 322.00 | 253 322.00 | | 253 322.00 |
8C Staff and Related Accounts | 24 797.00 | 24 797.00 | | 24 797.00 |
8D Social Security and Other Social Organizations | 23 111.00 | 23 111.00 | | 23 111.00 |
UP Loans | 4 000.00 | 4 000.00 | | 4 000.00 |
UT Other financial assets | 845.00 | 845.00 | | 845.00 |
UX Other trade receivables | 117 056.00 | | | 117 056.00 |
UY Staff and related accounts | 1 099.00 | | | 1 099.00 |
UZ Social Security, other social security organizations | 16 162.00 | | | 16 162.00 |
VB VAT | 6 754.00 | | | 6 754.00 |
VG Loans with a maturity of up to one year at origin | 102 558.00 | 102 558.00 | | 102 558.00 |
VI Group and Associates | 30 660.00 | 30 660.00 | | 30 660.00 |
VK Loans repaid during the year | 14 990.00 | | | 14 990.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 664.00 | 7 664.00 | | 7 664.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 000.00 | | | 38 000.00 |
VS Prepaid expenses | 2 381.00 | | | 2 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 298.00 | 449 064.00 | 186 298.00 | 186 298.00 |
VW VAT | 6 952.00 | 6 952.00 | | 6 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 064.00 | 449 064.00 | | 449 064.00 |
