| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 37 947.00 | 37 947.00 | | 37 947.00 |
AR Technical installations, industrial equipment and tools | 29 528.00 | 29 528.00 | | 29 528.00 |
AT Other tangible assets | 1 958.00 | 1 958.00 | | 1 958.00 |
BJ TOTAL (I) | 69 433.00 | 69 433.00 | | 69 433.00 |
BT Goods | 221 025.00 | | 221 025.00 | 221 025.00 |
BX Customers and related accounts | 83 106.00 | 11 855.00 | 71 251.00 | 83 106.00 |
BZ Other receivables | 4 627.00 | | 4 627.00 | 4 627.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 301 992.00 | | 301 992.00 | 301 992.00 |
CJ TOTAL (II) | 710 750.00 | 11 855.00 | 698 895.00 | 710 750.00 |
CO Grand total (0 to V) | 780 182.00 | 81 288.00 | 698 895.00 | 780 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 500.00 | | | 115 500.00 |
DB Share, merger, contribution premiums, etc. | 4 000.00 | | | 4 000.00 |
DD Legal reserve (1) | 11 550.00 | | | 11 550.00 |
DF Regulated reserves (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 167 230.00 | | | 167 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 055.00 | | | 67 055.00 |
DL TOTAL (I) | 366 835.00 | | | 366 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 294 161.00 | | | 294 161.00 |
DX Trade payables and related accounts | 29 055.00 | | | 29 055.00 |
DY Tax and social security liabilities | 8 843.00 | | | 8 843.00 |
EC TOTAL (IV) | 332 059.00 | | | 332 059.00 |
EE Grand total (I to V) | 698 895.00 | | | 698 895.00 |
EG Accrued income and payables due within one year | 332 059.00 | | | 332 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 521 671.00 | 8 561.00 | 530 232.00 | 521 671.00 |
FG Production sold - services | 1 726.00 | | 1 726.00 | 1 726.00 |
FJ Net sales | 523 397.00 | 8 561.00 | 531 958.00 | 523 397.00 |
FR Total operating income (I) | | | 531 958.00 | |
FS Purchases of goods (including customs duties) | | | 352 281.00 | |
FT Inventory change (goods) | | | -21 875.00 | |
FW Other purchases and external expenses | | | 69 099.00 | |
FX Taxes, duties, and similar payments | | | 1 051.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 243.00 | |
GE Other Expenses | | | 41 060.00 | |
GF Total Operating Expenses (II) | | | 441 859.00 | |
GG - OPERATING RESULT (I - II) | | | 90 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 38 400.00 | | | 38 400.00 |
HK Income tax | 23 044.00 | | | 23 044.00 |
HL TOTAL REVENUE (I + III + V + VII) | 531 958.00 | | | 531 958.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 464 903.00 | | | 464 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 055.00 | | | 67 055.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 11 855.00 | | | 11 855.00 |
7B Total provisions for depreciation | 11 855.00 | | | 11 855.00 |
7C Grand total | 11 855.00 | | | 11 855.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 294 161.00 | 294 161.00 | | 294 161.00 |
8B Suppliers and Related Accounts | 29 055.00 | 29 055.00 | | 29 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 733.00 | 87 733.00 | | 87 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 332 059.00 | 332 059.00 | | 332 059.00 |
