| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 000.00 | | 18 000.00 | 18 000.00 |
AH Goodwill | 53 357.00 | | 53 357.00 | 53 357.00 |
AR Technical installations, industrial equipment and tools | 24 710.00 | 21 226.00 | 3 483.00 | 24 710.00 |
AT Other tangible assets | 120 965.00 | 120 662.00 | 303.00 | 120 965.00 |
BD Other fixed assets | 1 029.00 | | 1 029.00 | 1 029.00 |
BH Other financial assets | 8 566.00 | | 8 566.00 | 8 566.00 |
BJ TOTAL (I) | 226 627.00 | 141 888.00 | 84 739.00 | 226 627.00 |
BL Raw materials, supplies | 3 810.00 | | 3 810.00 | 3 810.00 |
BT Goods | 20 614.00 | | 20 614.00 | 20 614.00 |
BZ Other receivables | 85 832.00 | | 85 832.00 | 85 832.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 100 813.00 | | 100 813.00 | 100 813.00 |
CH Prepaid expenses | 1 987.00 | | 1 987.00 | 1 987.00 |
CJ TOTAL (II) | 213 056.00 | | 213 056.00 | 213 056.00 |
CO Grand total (0 to V) | 439 684.00 | 141 888.00 | 297 795.00 | 439 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 136 665.00 | 131 452.00 | | 136 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 113.00 | 5 214.00 | | 60 113.00 |
DL TOTAL (I) | 213 547.00 | 153 435.00 | | 213 547.00 |
DX Trade payables and related accounts | 37 117.00 | 24 092.00 | | 37 117.00 |
DY Tax and social security liabilities | 47 131.00 | 28 198.00 | | 47 131.00 |
EC TOTAL (IV) | 84 248.00 | 52 290.00 | | 84 248.00 |
EE Grand total (I to V) | 297 795.00 | 205 725.00 | | 297 795.00 |
EG Accrued income and payables due within one year | 84 248.00 | 52 290.00 | | 84 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 439 448.00 | | 439 448.00 | 439 448.00 |
FJ Net sales | 439 448.00 | | 439 448.00 | 439 448.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 992.00 | |
FQ Other income | | | 149.00 | |
FR Total operating income (I) | | | 453 589.00 | |
FS Purchases of goods (including customs duties) | | | 150 478.00 | |
FT Inventory change (goods) | | | -11 845.00 | |
FU Purchases of raw materials and other supplies | | | 24 806.00 | |
FV Inventory change (raw materials and supplies) | | | 3 983.00 | |
FW Other purchases and external expenses | | | 104 879.00 | |
FX Taxes, duties, and similar payments | | | 4 520.00 | |
FY Salaries and Wages | | | 73 011.00 | |
FZ Social Security Contributions | | | 25 444.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 641.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 377 924.00 | |
GG - OPERATING RESULT (I - II) | | | 75 665.00 | |
GL Other interest and similar income | | | 1 379.00 | |
GP Total financial income (V) | | | 1 379.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 367.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 163.00 | 9 937.00 | | 12 163.00 |
HA Exceptional income from management transactions | 1 727.00 | | | 1 727.00 |
HD Total exceptional income (VII) | 1 727.00 | | | 1 727.00 |
HE Exceptional expenses on management operations | 114.00 | | | 114.00 |
HH Total exceptional expenses (VIII) | 114.00 | | | 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 613.00 | | | 1 613.00 |
HK Income tax | 18 532.00 | 522.00 | | 18 532.00 |
HL TOTAL REVENUE (I + III + V + VII) | 456 695.00 | 374 650.00 | | 456 695.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 396 582.00 | 369 436.00 | | 396 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 113.00 | 5 214.00 | | 60 113.00 |
| |
| 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 | 223 627.00 | | 3 000.00 | 223 627.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 595.00 | |
I4 DECREASES Grand Total | | | 226 627.00 | |
IO DECREASES Total including other intangible assets | | | 71 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 145 675.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 357.00 | | | 71 357.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 142 675.00 | | 3 000.00 | 142 675.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 595.00 | | | 9 595.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 139 247.00 | 2 641.00 | | 139 247.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 139 247.00 | 2 641.00 | | 139 247.00 |
| |
| 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 | 37 117.00 | 37 117.00 | | 37 117.00 |
8C Staff and Related Accounts | 13 535.00 | 13 535.00 | | 13 535.00 |
8D Social Security and Other Social Organizations | 16 712.00 | 16 712.00 | | 16 712.00 |
8E Income Taxes | 14 504.00 | 14 504.00 | | 14 504.00 |
UT Other financial assets | 8 566.00 | | | 8 566.00 |
UZ Social Security, other social security organizations | 1 774.00 | | | 1 774.00 |
VB VAT | 8 761.00 | | | 8 761.00 |
VC Group and associates | 75 220.00 | | | 75 220.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 359.00 | 2 359.00 | | 2 359.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78.00 | | | 78.00 |
VS Prepaid expenses | 1 987.00 | | | 1 987.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 385.00 | 87 819.00 | 8 566.00 | 96 385.00 |
VW VAT | 21.00 | 21.00 | | 21.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 248.00 | 84 248.00 | | 84 248.00 |
