| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 629.00 | 629.00 | | 629.00 |
AR Technical installations, industrial equipment and tools | 119 379.00 | 119 057.00 | 322.00 | 119 379.00 |
AT Other tangible assets | 332 171.00 | 255 799.00 | 76 371.00 | 332 171.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BH Other financial assets | 52 866.00 | | 52 866.00 | 52 866.00 |
BJ TOTAL (I) | 505 546.00 | 375 486.00 | 130 060.00 | 505 546.00 |
BT Goods | 542 429.00 | | 542 429.00 | 542 429.00 |
BX Customers and related accounts | 60 744.00 | | 60 744.00 | 60 744.00 |
BZ Other receivables | 36 720.00 | | 36 720.00 | 36 720.00 |
CD Marketable securities | | 1.00 | | |
CF Cash and cash equivalents | 43 570.00 | | 43 570.00 | 43 570.00 |
CH Prepaid expenses | 33 221.00 | | 33 221.00 | 33 221.00 |
CJ TOTAL (II) | 716 686.00 | | 716 686.00 | 716 686.00 |
CO Grand total (0 to V) | 1 222 233.00 | 375 486.00 | 846 746.00 | 1 222 233.00 |
CP Shares due in less than one year | 52 866.00 | | | 52 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 445 877.00 | 380 433.00 | | 445 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 908.00 | 65 443.00 | | 43 908.00 |
DL TOTAL (I) | 498 170.00 | 454 262.00 | | 498 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 288.00 | | | 67 288.00 |
DX Trade payables and related accounts | 236 388.00 | 379 628.00 | | 236 388.00 |
DY Tax and social security liabilities | 44 766.00 | 71 439.00 | | 44 766.00 |
EA Other liabilities | 133.00 | 133.00 | | 133.00 |
EC TOTAL (IV) | 348 576.00 | 451 201.00 | | 348 576.00 |
EE Grand total (I to V) | 846 746.00 | 905 463.00 | | 846 746.00 |
EG Accrued income and payables due within one year | 348 576.00 | 451 201.00 | | 348 576.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 067 368.00 | | 1 067 368.00 | 1 067 368.00 |
FG Production sold - services | 2 410.00 | | 2 410.00 | 2 410.00 |
FJ Net sales | 1 069 778.00 | | 1 069 778.00 | 1 069 778.00 |
FQ Other income | | | 243.00 | |
FR Total operating income (I) | | | 1 070 022.00 | |
FS Purchases of goods (including customs duties) | | | 617 931.00 | |
FT Inventory change (goods) | | | 35 721.00 | |
FU Purchases of raw materials and other supplies | | | 12 042.00 | |
FW Other purchases and external expenses | | | 230 118.00 | |
FX Taxes, duties, and similar payments | | | 20 071.00 | |
FY Salaries and Wages | | | 68 634.00 | |
FZ Social Security Contributions | | | 9 273.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 804.00 | |
GE Other Expenses | | | 3 843.00 | |
GF Total Operating Expenses (II) | | | 1 013 440.00 | |
GG - OPERATING RESULT (I - II) | | | 56 582.00 | |
GL Other interest and similar income | | | 2 712.00 | |
GP Total financial income (V) | | | 2 712.00 | |
GR Interest and similar expenses | | | 2 635.00 | |
GU Total financial expenses (VI) | | | 2 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 380.00 | | |
HD Total exceptional income (VII) | | 2 380.00 | | |
HE Exceptional expenses on management operations | | 905.00 | | |
HF Exceptional expenses on capital transactions | | 6 543.00 | | |
HH Total exceptional expenses (VIII) | | 7 449.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 069.00 | | |
HK Income tax | 12 751.00 | 14 484.00 | | 12 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 908.00 | 65 443.00 | | 43 908.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | | 45 337.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 48 253.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7 500.00 | |
| |
| 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 | 379 628.00 | 379 628.00 | | 379 628.00 |
8C Staff and Related Accounts | 18 816.00 | 18 816.00 | | 18 816.00 |
8D Social Security and Other Social Organizations | 9 937.00 | 9 937.00 | | 9 937.00 |
8K Other liabilities (including liabilities related to repo transactions) | 133.00 | 133.00 | | 133.00 |
UT Other financial assets | 50 366.00 | 50 366.00 | | 50 366.00 |
UX Other trade receivables | 5 487.00 | | | 5 487.00 |
UY Staff and related accounts | 2 050.00 | | | 2 050.00 |
VB VAT | 29 713.00 | | | 29 713.00 |
VC Group and associates | 50 000.00 | | | 50 000.00 |
VM Income taxes | 30 265.00 | | | 30 265.00 |
VP Miscellaneous | 8 286.00 | | | 8 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 42 492.00 | 42 492.00 | | 42 492.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 164.00 | | | 2 164.00 |
VS Prepaid expenses | 3 691.00 | | | 3 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 182 022.00 | 182 022.00 | | 182 022.00 |
VW VAT | 194.00 | 194.00 | | 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 451 200.00 | 451 200.00 | | 451 200.00 |
