| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 188.00 | 1 188.00 | | 1 188.00 |
AH Goodwill | 175 795.00 | 15 000.00 | 160 795.00 | 175 795.00 |
AR Technical installations, industrial equipment and tools | 78 268.00 | 77 083.00 | 1 185.00 | 78 268.00 |
AT Other tangible assets | 45 116.00 | 31 270.00 | 13 846.00 | 45 116.00 |
BH Other financial assets | 2 352.00 | | 2 352.00 | 2 352.00 |
BJ TOTAL (I) | 302 719.00 | 124 541.00 | 178 178.00 | 302 719.00 |
BT Goods | 372 384.00 | 5 000.00 | 367 384.00 | 372 384.00 |
BX Customers and related accounts | 77 783.00 | | 77 783.00 | 77 783.00 |
BZ Other receivables | 9 381.00 | | 9 381.00 | 9 381.00 |
CF Cash and cash equivalents | 184 906.00 | | 184 906.00 | 184 906.00 |
CJ TOTAL (II) | 644 455.00 | 5 000.00 | 639 455.00 | 644 455.00 |
CO Grand total (0 to V) | 947 174.00 | 129 541.00 | 817 633.00 | 947 174.00 |
CP Shares due in less than one year | 2 352.00 | | | 2 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 3 908.00 | | | 3 908.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 648 948.00 | 594 128.00 | | 648 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 310.00 | 69 820.00 | | 61 310.00 |
DL TOTAL (I) | 725 167.00 | 674 948.00 | | 725 167.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 042.00 | 551.00 | | 58 042.00 |
DX Trade payables and related accounts | 19 525.00 | 46 187.00 | | 19 525.00 |
DY Tax and social security liabilities | 14 899.00 | 19 301.00 | | 14 899.00 |
EC TOTAL (IV) | 92 466.00 | 66 038.00 | | 92 466.00 |
EE Grand total (I to V) | 817 633.00 | 740 986.00 | | 817 633.00 |
EG Accrued income and payables due within one year | 92 466.00 | 66 038.00 | | 92 466.00 |
EI Including equity loans | 58 042.00 | | | 58 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 818 317.00 | | 1 818 317.00 | 1 818 317.00 |
FG Production sold - services | 14 333.00 | | 14 333.00 | 14 333.00 |
FJ Net sales | 1 832 650.00 | | 1 832 650.00 | 1 832 650.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 832 650.00 | |
FS Purchases of goods (including customs duties) | | | 1 458 715.00 | |
FT Inventory change (goods) | | | 27 460.00 | |
FU Purchases of raw materials and other supplies | | | 702.00 | |
FW Other purchases and external expenses | | | 155 157.00 | |
FX Taxes, duties, and similar payments | | | 3 818.00 | |
FY Salaries and Wages | | | 54 886.00 | |
FZ Social Security Contributions | | | 17 432.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 811.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 000.00 | |
GE Other Expenses | | | 282.00 | |
GF Total Operating Expenses (II) | | | 1 755 263.00 | |
GG - OPERATING RESULT (I - II) | | | 77 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 406.00 | | |
HH Total exceptional expenses (VIII) | | 406.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -406.00 | | |
HK Income tax | 16 077.00 | 23 274.00 | | 16 077.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 832 650.00 | 1 518 664.00 | | 1 832 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 771 340.00 | 1 448 844.00 | | 1 771 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 310.00 | 69 820.00 | | 61 310.00 |
| |
| 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 | 262 947.00 | | 49 772.00 | 262 947.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 000.00 | 2 352.00 | |
I4 DECREASES Grand Total | | 10 000.00 | 302 719.00 | |
IO DECREASES Total including other intangible assets | | | 176 983.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 123 384.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 983.00 | | 30 000.00 | 146 983.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 113 612.00 | | 9 772.00 | 113 612.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 352.00 | | 10 000.00 | 2 352.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 637.00 | | 21 904.00 | 87 637.00 |
PE DEPRECIATION Total including other intangible assets | 1 188.00 | | | 1 188.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 86 449.00 | | 21 904.00 | 86 449.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | | 15 000.00 | | |
6N Inventories and work in progress | | 5 000.00 | | |
7B Total provisions for depreciation | | 20 000.00 | | |
7C Grand total | | 20 000.00 | | |
UE of which provisions and reversals: - Operating | | 20 000.00 | | |
| |
| 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 | 19 525.00 | 19 525.00 | | 19 525.00 |
8C Staff and Related Accounts | 3 957.00 | 3 957.00 | | 3 957.00 |
8D Social Security and Other Social Organizations | 7 405.00 | 7 405.00 | | 7 405.00 |
UT Other financial assets | 2 352.00 | 2 352.00 | | 2 352.00 |
UX Other trade receivables | 77 783.00 | | | 77 783.00 |
VB VAT | 1 194.00 | | | 1 194.00 |
VI Group and Associates | 58 042.00 | 58 042.00 | | 58 042.00 |
VM Income taxes | 7 967.00 | | | 7 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 516.00 | 516.00 | | 516.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 220.00 | | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 517.00 | 89 517.00 | | 89 517.00 |
VW VAT | 3 020.00 | 3 020.00 | | 3 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 466.00 | 92 466.00 | | 92 466.00 |
