| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 586.00 | 586.00 | | 586.00 |
AH Goodwill | 79 190.00 | | 79 190.00 | 79 190.00 |
AR Technical installations, industrial equipment and tools | 19 368.00 | 11 974.00 | 7 394.00 | 19 368.00 |
AT Other tangible assets | 12 211.00 | 11 191.00 | 1 019.00 | 12 211.00 |
BH Other financial assets | 3 450.00 | | 3 450.00 | 3 450.00 |
BJ TOTAL (I) | 125 196.00 | 23 751.00 | 101 445.00 | 125 196.00 |
BT Goods | 81 993.00 | 10 901.00 | 71 093.00 | 81 993.00 |
BX Customers and related accounts | 6 830.00 | | 6 830.00 | 6 830.00 |
BZ Other receivables | 707.00 | | 707.00 | 707.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 14 300.00 | | 14 300.00 | 14 300.00 |
CH Prepaid expenses | 3 001.00 | | 3 001.00 | 3 001.00 |
CJ TOTAL (II) | 106 831.00 | 10 901.00 | 95 930.00 | 106 831.00 |
CO Grand total (0 to V) | 232 027.00 | 34 651.00 | 197 375.00 | 232 027.00 |
CU Other investments | 10 392.00 | | 10 392.00 | 10 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 39 732.00 | 22 027.00 | | 39 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 402.00 | 17 705.00 | | 17 402.00 |
DL TOTAL (I) | 64 134.00 | 46 732.00 | | 64 134.00 |
DU Loans and Debts from Credit Institutions (3) | 73 629.00 | 84 160.00 | | 73 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 903.00 | 35 879.00 | | 37 903.00 |
DX Trade payables and related accounts | 15 747.00 | 11 782.00 | | 15 747.00 |
DY Tax and social security liabilities | 4 743.00 | 16 894.00 | | 4 743.00 |
EA Other liabilities | 1 219.00 | | | 1 219.00 |
EC TOTAL (IV) | 133 242.00 | 148 715.00 | | 133 242.00 |
EE Grand total (I to V) | 197 375.00 | 195 447.00 | | 197 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 167 289.00 | | 167 289.00 | 167 289.00 |
FG Production sold - services | 87.00 | | 87.00 | 87.00 |
FJ Net sales | 167 375.00 | | 167 375.00 | 167 375.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 523.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 179 900.00 | |
FS Purchases of goods (including customs duties) | | | 68 876.00 | |
FT Inventory change (goods) | | | -1 074.00 | |
FW Other purchases and external expenses | | | 33 626.00 | |
FX Taxes, duties, and similar payments | | | 1 172.00 | |
FY Salaries and Wages | | | 23 600.00 | |
FZ Social Security Contributions | | | 14 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 983.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 10 901.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 157 285.00 | |
GG - OPERATING RESULT (I - II) | | | 22 615.00 | |
GL Other interest and similar income | | | 153.00 | |
GP Total financial income (V) | | | 153.00 | |
GR Interest and similar expenses | | | 2 295.00 | |
GU Total financial expenses (VI) | | | 2 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 071.00 | 3 125.00 | | 3 071.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 053.00 | 194 372.00 | | 180 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 651.00 | 176 667.00 | | 162 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 402.00 | 17 705.00 | | 17 402.00 |
| |
| 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 | 107 132.00 | | 18 438.00 | 107 132.00 |
I3 DECREASES Total Financial Fixed Assets | | 373.00 | 13 842.00 | |
I4 DECREASES Grand Total | | 373.00 | 125 196.00 | |
IO DECREASES Total including other intangible assets | | | 79 776.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 578.00 | |
KD ACQUISITIONS Total including other intangible assets | 79 776.00 | | | 79 776.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 478.00 | | 8 100.00 | 23 478.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 878.00 | | 10 338.00 | 3 878.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 768.00 | 5 983.00 | | 17 768.00 |
PE DEPRECIATION Total including other intangible assets | 200.00 | 385.00 | | 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 568.00 | 5 598.00 | | 17 568.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 12 523.00 | 10 901.00 | 12 523.00 | 12 523.00 |
7B Total provisions for depreciation | 12 523.00 | 10 901.00 | 12 523.00 | 12 523.00 |
7C Grand total | 12 523.00 | 10 901.00 | 12 523.00 | 12 523.00 |
UE of which provisions and reversals: - Operating | | 10 901.00 | 12 523.00 | |
| |
| 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 | 15 747.00 | 15 747.00 | | 15 747.00 |
8D Social Security and Other Social Organizations | 2 321.00 | 2 321.00 | | 2 321.00 |
8E Income Taxes | 728.00 | 728.00 | | 728.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 219.00 | 1 219.00 | | 1 219.00 |
UT Other financial assets | 3 450.00 | 3 450.00 | | 3 450.00 |
UX Other trade receivables | 6 830.00 | | | 6 830.00 |
VB VAT | 633.00 | | | 633.00 |
VG Loans with a maturity of up to one year at origin | 139.00 | 139.00 | | 139.00 |
VH Loans with a maturity of more than one year at origin | 73 490.00 | 21 706.00 | 51 785.00 | 73 490.00 |
VI Group and Associates | 37 903.00 | 37 903.00 | | 37 903.00 |
VQ Other Taxes, Duties, and Similar Debts | 640.00 | 640.00 | | 640.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 74.00 | | | 74.00 |
VS Prepaid expenses | 3 001.00 | | | 3 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 988.00 | 13 988.00 | | 13 988.00 |
VW VAT | 1 054.00 | 1 054.00 | | 1 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 242.00 | 81 457.00 | 51 785.00 | 133 242.00 |
