| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 648.00 | 648.00 | | 648.00 |
AH Goodwill | 1 675 000.00 | | 1 675 000.00 | 1 675 000.00 |
AT Other tangible assets | 187 899.00 | 182 393.00 | 5 506.00 | 187 899.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 863 707.00 | 183 041.00 | 1 680 666.00 | 1 863 707.00 |
BT Goods | 126 787.00 | 1 075.00 | 125 712.00 | 126 787.00 |
BX Customers and related accounts | 37 880.00 | | 37 880.00 | 37 880.00 |
BZ Other receivables | 156 909.00 | | 156 909.00 | 156 909.00 |
CD Marketable securities | 81 491.00 | | 81 491.00 | 81 491.00 |
CF Cash and cash equivalents | 177 932.00 | | 177 932.00 | 177 932.00 |
CH Prepaid expenses | 684.00 | | 684.00 | 684.00 |
CJ TOTAL (II) | 581 683.00 | 1 075.00 | 580 608.00 | 581 683.00 |
CO Grand total (0 to V) | 2 445 390.00 | 184 116.00 | 2 261 274.00 | 2 445 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 1 128 844.00 | 1 093 202.00 | | 1 128 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 014.00 | 80 642.00 | | 81 014.00 |
DL TOTAL (I) | 1 539 858.00 | 1 503 844.00 | | 1 539 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 492 543.00 | 454 697.00 | | 492 543.00 |
DX Trade payables and related accounts | 161 285.00 | 157 756.00 | | 161 285.00 |
DY Tax and social security liabilities | 67 587.00 | 68 571.00 | | 67 587.00 |
EC TOTAL (IV) | 721 416.00 | 681 024.00 | | 721 416.00 |
EE Grand total (I to V) | 2 261 274.00 | 2 184 868.00 | | 2 261 274.00 |
EG Accrued income and payables due within one year | 721 416.00 | 681 024.00 | | 721 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 580 712.00 | | 1 580 712.00 | 1 580 712.00 |
FG Production sold - services | 13 046.00 | | 13 046.00 | 13 046.00 |
FJ Net sales | 1 593 759.00 | | 1 593 759.00 | 1 593 759.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 809.00 | |
FR Total operating income (I) | | | 1 597 568.00 | |
FS Purchases of goods (including customs duties) | | | 1 071 533.00 | |
FT Inventory change (goods) | | | 6 998.00 | |
FW Other purchases and external expenses | | | 63 445.00 | |
FX Taxes, duties, and similar payments | | | 11 677.00 | |
FY Salaries and Wages | | | 235 542.00 | |
FZ Social Security Contributions | | | 92 776.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 997.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 075.00 | |
GF Total Operating Expenses (II) | | | 1 484 044.00 | |
GG - OPERATING RESULT (I - II) | | | 113 523.00 | |
GL Other interest and similar income | | | 173.00 | |
GP Total financial income (V) | | | 173.00 | |
GR Interest and similar expenses | | | 8 239.00 | |
GU Total financial expenses (VI) | | | 8 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 997.00 | | | 997.00 |
HA Exceptional income from management transactions | 3 071.00 | 3 167.00 | | 3 071.00 |
HD Total exceptional income (VII) | 3 071.00 | 3 167.00 | | 3 071.00 |
HE Exceptional expenses on management operations | 11.00 | 231.00 | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | 231.00 | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 060.00 | 2 936.00 | | 3 060.00 |
HK Income tax | 27 504.00 | 27 223.00 | | 27 504.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 600 812.00 | 1 629 821.00 | | 1 600 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 519 798.00 | 1 549 178.00 | | 1 519 798.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 014.00 | 80 642.00 | | 81 014.00 |
| |
| 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 | 1 869 051.00 | | 5 112.00 | 1 869 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | 10 456.00 | 1 863 707.00 | |
IO DECREASES Total including other intangible assets | | | 1 675 648.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 456.00 | 187 899.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 675 648.00 | | | 1 675 648.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 193 243.00 | | 5 112.00 | 193 243.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 192 500.00 | 997.00 | 10 456.00 | 192 500.00 |
PE DEPRECIATION Total including other intangible assets | 648.00 | | | 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 191 852.00 | 997.00 | 10 456.00 | 191 852.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 2 812.00 | 1 075.00 | 2 812.00 | 2 812.00 |
7B Total provisions for depreciation | 2 812.00 | 1 075.00 | 2 812.00 | 2 812.00 |
7C Grand total | 2 812.00 | 1 075.00 | 2 812.00 | 2 812.00 |
UE of which provisions and reversals: - Operating | | 1 075.00 | 2 812.00 | |
| |
| 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 | 161 285.00 | 161 285.00 | | 161 285.00 |
8C Staff and Related Accounts | 26 638.00 | 26 638.00 | | 26 638.00 |
8D Social Security and Other Social Organizations | 35 093.00 | 35 093.00 | | 35 093.00 |
UT Other financial assets | 160.00 | | | 160.00 |
UX Other trade receivables | 37 880.00 | | | 37 880.00 |
VI Group and Associates | 492 543.00 | 492 543.00 | | 492 543.00 |
VM Income taxes | 4 270.00 | | | 4 270.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 592.00 | 3 592.00 | | 3 592.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 152 639.00 | | | 152 639.00 |
VS Prepaid expenses | 684.00 | | | 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195 633.00 | 195 473.00 | 160.00 | 195 633.00 |
VW VAT | 2 263.00 | 2 263.00 | | 2 263.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 721 416.00 | 721 416.00 | | 721 416.00 |
