| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 78 511.00 | | 78 511.00 | 78 511.00 |
AJ Other Intangible Assets | 8 545.00 | 8 545.00 | | 8 545.00 |
AR Technical installations, industrial equipment and tools | 11 039.00 | 10 371.00 | 667.00 | 11 039.00 |
AT Other tangible assets | 539 110.00 | 505 673.00 | 33 437.00 | 539 110.00 |
BH Other financial assets | 515.00 | | 515.00 | 515.00 |
BJ TOTAL (I) | 637 721.00 | 524 590.00 | 113 131.00 | 637 721.00 |
BT Goods | 2 354 822.00 | 25 633.00 | 2 329 189.00 | 2 354 822.00 |
BX Customers and related accounts | 71 785.00 | | 71 785.00 | 71 785.00 |
BZ Other receivables | 6 606.00 | | 6 606.00 | 6 606.00 |
CF Cash and cash equivalents | 198 457.00 | | 198 457.00 | 198 457.00 |
CH Prepaid expenses | 46 879.00 | | 46 879.00 | 46 879.00 |
CJ TOTAL (II) | 2 678 550.00 | 25 633.00 | 2 652 917.00 | 2 678 550.00 |
CO Grand total (0 to V) | 3 316 271.00 | 550 222.00 | 2 766 048.00 | 3 316 271.00 |
CP Shares due in less than one year | 515.00 | | | 515.00 |
| |
| 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 | 2 343 500.00 | 2 214 500.00 | | 2 343 500.00 |
DH Retained earnings | 1 166.00 | 791.00 | | 1 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 706.00 | 129 375.00 | | 167 706.00 |
DL TOTAL (I) | 2 554 295.00 | 2 386 590.00 | | 2 554 295.00 |
DU Loans and Debts from Credit Institutions (3) | | 56 620.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 876.00 | 876.00 | | 876.00 |
DW Advances and down payments received on current orders | 29 054.00 | 53 825.00 | | 29 054.00 |
DX Trade payables and related accounts | 118 789.00 | 32 382.00 | | 118 789.00 |
DY Tax and social security liabilities | 63 034.00 | 58 305.00 | | 63 034.00 |
EC TOTAL (IV) | 211 753.00 | 202 009.00 | | 211 753.00 |
EE Grand total (I to V) | 2 766 048.00 | 2 588 599.00 | | 2 766 048.00 |
EG Accrued income and payables due within one year | 211 753.00 | 202 009.00 | | 211 753.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 55 584.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 880 205.00 | 375 346.00 | 6 255 551.00 | 5 880 205.00 |
FG Production sold - services | 5 176.00 | | 5 176.00 | 5 176.00 |
FJ Net sales | 5 885 380.00 | 375 346.00 | 6 260 726.00 | 5 885 380.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 150.00 | |
FQ Other income | | | 367.00 | |
FR Total operating income (I) | | | 6 261 243.00 | |
FS Purchases of goods (including customs duties) | | | 5 797 833.00 | |
FT Inventory change (goods) | | | -105 507.00 | |
FW Other purchases and external expenses | | | 238 353.00 | |
FX Taxes, duties, and similar payments | | | 46 905.00 | |
FY Salaries and Wages | | | 125 836.00 | |
FZ Social Security Contributions | | | 42 803.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 52 778.00 | |
GE Other Expenses | | | 1 772.00 | |
GF Total Operating Expenses (II) | | | 6 200 772.00 | |
GG - OPERATING RESULT (I - II) | | | 60 471.00 | |
GN Positive exchange differences | | | 2 093.00 | |
GP Total financial income (V) | | | 2 093.00 | |
GR Interest and similar expenses | | | 3 902.00 | |
GS Negative differences of foreign exchange | | | 198.00 | |
GU Total financial expenses (VI) | | | 4 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 150.00 | 2 431.00 | | 150.00 |
HA Exceptional income from management transactions | 180 392.00 | 797.00 | | 180 392.00 |
HD Total exceptional income (VII) | 180 392.00 | 797.00 | | 180 392.00 |
HE Exceptional expenses on management operations | 590.00 | 27 096.00 | | 590.00 |
HH Total exceptional expenses (VIII) | 590.00 | 27 096.00 | | 590.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 179 802.00 | -26 299.00 | | 179 802.00 |
HK Income tax | 70 560.00 | 51 576.00 | | 70 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 443 728.00 | 7 430 403.00 | | 6 443 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 276 023.00 | 7 301 028.00 | | 6 276 023.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 706.00 | 129 375.00 | | 167 706.00 |
| |
| 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 | 637 721.00 | | | 637 721.00 |
I3 DECREASES Total Financial Fixed Assets | | | 515.00 | |
I4 DECREASES Grand Total | | | 637 721.00 | |
IO DECREASES Total including other intangible assets | | | 87 057.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 550 149.00 | |
KD ACQUISITIONS Total including other intangible assets | 87 057.00 | | | 87 057.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 550 149.00 | | | 550 149.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 515.00 | | | 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 471 811.00 | 52 778.00 | | 471 811.00 |
PE DEPRECIATION Total including other intangible assets | 8 545.00 | | | 8 545.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 463 266.00 | 52 778.00 | | 463 266.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 25 633.00 | | | 25 633.00 |
7B Total provisions for depreciation | 25 633.00 | | | 25 633.00 |
7C Grand total | 25 633.00 | | | 25 633.00 |
| |
| 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 | 118 789.00 | 118 789.00 | | 118 789.00 |
8C Staff and Related Accounts | 8 956.00 | 8 956.00 | | 8 956.00 |
8D Social Security and Other Social Organizations | 29 345.00 | 29 345.00 | | 29 345.00 |
8E Income Taxes | 13 318.00 | 13 318.00 | | 13 318.00 |
UT Other financial assets | 515.00 | 515.00 | | 515.00 |
UX Other trade receivables | 71 785.00 | | | 71 785.00 |
VB VAT | 3 434.00 | | | 3 434.00 |
VI Group and Associates | 876.00 | 876.00 | | 876.00 |
VP Miscellaneous | 2 112.00 | | | 2 112.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 528.00 | 5 528.00 | | 5 528.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 060.00 | | | 1 060.00 |
VS Prepaid expenses | 46 879.00 | | | 46 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 786.00 | 125 786.00 | | 125 786.00 |
VW VAT | 5 887.00 | 5 887.00 | | 5 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 699.00 | 182 699.00 | | 182 699.00 |
