| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 057.00 | 1 057.00 | | 1 057.00 |
AH Goodwill | 345 000.00 | | 345 000.00 | 345 000.00 |
AP Buildings | 17 161.00 | 2 840.00 | 14 321.00 | 17 161.00 |
AR Technical installations, industrial equipment and tools | 52 186.00 | 30 855.00 | 21 332.00 | 52 186.00 |
AT Other tangible assets | 247 061.00 | 58 275.00 | 188 787.00 | 247 061.00 |
BJ TOTAL (I) | 662 465.00 | 93 027.00 | 569 439.00 | 662 465.00 |
BT Goods | 196 253.00 | | 196 253.00 | 196 253.00 |
BX Customers and related accounts | 12 738.00 | | 12 738.00 | 12 738.00 |
BZ Other receivables | 53 295.00 | | 53 295.00 | 53 295.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 147 863.00 | | 147 863.00 | 147 863.00 |
CH Prepaid expenses | 9 402.00 | | 9 402.00 | 9 402.00 |
CJ TOTAL (II) | 519 551.00 | | 519 551.00 | 519 551.00 |
CO Grand total (0 to V) | 1 182 016.00 | 93 027.00 | 1 088 990.00 | 1 182 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 290.00 | 20 290.00 | | 20 290.00 |
DB Share, merger, contribution premiums, etc. | 68 241.00 | 68 241.00 | | 68 241.00 |
DD Legal reserve (1) | 2 029.00 | 2 029.00 | | 2 029.00 |
DG Other reserves | 335 408.00 | 240 908.00 | | 335 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 186.00 | 94 500.00 | | 85 186.00 |
DL TOTAL (I) | 511 153.00 | 425 968.00 | | 511 153.00 |
DQ Provisions for Expenses | 320.00 | 105.00 | | 320.00 |
DR TOTAL (IV) | 320.00 | 105.00 | | 320.00 |
DU Loans and Debts from Credit Institutions (3) | 228 144.00 | 273 251.00 | | 228 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 10.00 | | 10.00 |
DX Trade payables and related accounts | 190 868.00 | 233 990.00 | | 190 868.00 |
DY Tax and social security liabilities | 149 648.00 | 137 997.00 | | 149 648.00 |
DZ Fixed asset liabilities and related accounts | 8 846.00 | 36 280.00 | | 8 846.00 |
EC TOTAL (IV) | 577 516.00 | 681 528.00 | | 577 516.00 |
EE Grand total (I to V) | 1 088 990.00 | 1 107 601.00 | | 1 088 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 800 382.00 | | 3 800 382.00 | 3 800 382.00 |
FD Production sold - goods | 481 804.00 | | 481 804.00 | 481 804.00 |
FG Production sold - services | 3 399.00 | | 3 399.00 | 3 399.00 |
FJ Net sales | 4 285 585.00 | | 4 285 585.00 | 4 285 585.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 473.00 | |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 4 286 136.00 | |
FS Purchases of goods (including customs duties) | | | 3 165 367.00 | |
FT Inventory change (goods) | | | -20 033.00 | |
FU Purchases of raw materials and other supplies | | | 318 024.00 | |
FW Other purchases and external expenses | | | 280 462.00 | |
FX Taxes, duties, and similar payments | | | 31 508.00 | |
FY Salaries and Wages | | | 313 440.00 | |
FZ Social Security Contributions | | | 79 345.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 806.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 320.00 | |
GE Other Expenses | | | 2 844.00 | |
GF Total Operating Expenses (II) | | | 4 221 084.00 | |
GG - OPERATING RESULT (I - II) | | | 65 052.00 | |
GL Other interest and similar income | | | 283.00 | |
GP Total financial income (V) | | | 283.00 | |
GR Interest and similar expenses | | | 3 916.00 | |
GU Total financial expenses (VI) | | | 3 916.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 51 585.00 | 1 023.00 | | 51 585.00 |
HB Exceptional income from capital transactions | 1 296.00 | | | 1 296.00 |
HD Total exceptional income (VII) | 52 881.00 | 1 023.00 | | 52 881.00 |
HE Exceptional expenses on management operations | 1 386.00 | 603.00 | | 1 386.00 |
HF Exceptional expenses on capital transactions | 1 842.00 | | | 1 842.00 |
HH Total exceptional expenses (VIII) | 3 227.00 | 603.00 | | 3 227.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49 653.00 | 420.00 | | 49 653.00 |
HK Income tax | 25 886.00 | 29 642.00 | | 25 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 339 299.00 | 4 347 024.00 | | 4 339 299.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 254 113.00 | 4 252 524.00 | | 4 254 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 186.00 | 94 500.00 | | 85 186.00 |
HP References: Equipment leasing | 2 984.00 | 2 984.00 | | 2 984.00 |
| |
| 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 | 612 995.00 | | 73 445.00 | 612 995.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 057.00 | | | 1 057.00 |
I4 DECREASES Grand Total | | 23 975.00 | 662 465.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 057.00 | |
IO DECREASES Total including other intangible assets | | | 345 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 23 975.00 | 316 408.00 | |
KD ACQUISITIONS Total including other intangible assets | 345 000.00 | | | 345 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 266 938.00 | | 73 445.00 | 266 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 175.00 | 49 806.00 | 1 954.00 | 45 175.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 057.00 | | | 1 057.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 118.00 | 49 806.00 | 1 954.00 | 44 118.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 105.00 | 320.00 | 105.00 | 105.00 |
6T Receivables | 368.00 | | 368.00 | 368.00 |
7B Total provisions for depreciation | 368.00 | | 368.00 | 368.00 |
7C Grand total | 473.00 | 320.00 | 473.00 | 473.00 |
UE of which provisions and reversals: - Operating | | 320.00 | 473.00 | |
| |
| 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 | 190 868.00 | 190 868.00 | | 190 868.00 |
8C Staff and Related Accounts | 85 034.00 | 85 034.00 | | 85 034.00 |
8D Social Security and Other Social Organizations | 47 235.00 | 47 235.00 | | 47 235.00 |
8J Fixed Asset Liabilities and Related Accounts | 8 846.00 | 8 846.00 | | 8 846.00 |
UX Other trade receivables | 12 738.00 | | | 12 738.00 |
UZ Social Security, other social security organizations | 742.00 | | | 742.00 |
VB VAT | 24 154.00 | | | 24 154.00 |
VH Loans with a maturity of more than one year at origin | 228 144.00 | 45 811.00 | 182 333.00 | 228 144.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VK Loans repaid during the year | 45 107.00 | | | 45 107.00 |
VM Income taxes | 17 207.00 | | | 17 207.00 |
VP Miscellaneous | 1 119.00 | | | 1 119.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 380.00 | 17 380.00 | | 17 380.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 073.00 | | | 10 073.00 |
VS Prepaid expenses | 9 402.00 | | | 9 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 435.00 | 74 316.00 | 1 119.00 | 75 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 516.00 | 395 183.00 | 182 333.00 | 577 516.00 |
