| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 135 000.00 | | 135 000.00 | 135 000.00 |
AR Technical installations, industrial equipment and tools | 5 638.00 | 5 638.00 | | 5 638.00 |
AT Other tangible assets | 676 032.00 | 640 887.00 | 35 146.00 | 676 032.00 |
BF Loans | 500.00 | | 500.00 | 500.00 |
BH Other financial assets | 4 421.00 | | 4 421.00 | 4 421.00 |
BJ TOTAL (I) | 821 591.00 | 646 525.00 | 175 067.00 | 821 591.00 |
BT Goods | 945 206.00 | | 945 206.00 | 945 206.00 |
BZ Other receivables | 151 038.00 | | 151 038.00 | 151 038.00 |
CF Cash and cash equivalents | 23 838.00 | | 23 838.00 | 23 838.00 |
CH Prepaid expenses | 68.00 | | 68.00 | 68.00 |
CJ TOTAL (II) | 1 120 150.00 | | 1 120 150.00 | 1 120 150.00 |
CO Grand total (0 to V) | 1 941 741.00 | 646 525.00 | 1 295 217.00 | 1 941 741.00 |
CP Shares due in less than one year | 4 921.00 | | | 4 921.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 461 300.00 | 404 313.00 | | 461 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 332.00 | 56 988.00 | | 79 332.00 |
DL TOTAL (I) | 650 632.00 | 571 300.00 | | 650 632.00 |
DU Loans and Debts from Credit Institutions (3) | 28 097.00 | 64 651.00 | | 28 097.00 |
DV Miscellaneous Loans and Financial Debts (4) | 248 626.00 | 305 056.00 | | 248 626.00 |
DX Trade payables and related accounts | 239 616.00 | 201 109.00 | | 239 616.00 |
DY Tax and social security liabilities | 102 902.00 | 104 713.00 | | 102 902.00 |
EA Other liabilities | 25 343.00 | 25 336.00 | | 25 343.00 |
EC TOTAL (IV) | 644 584.00 | 700 865.00 | | 644 584.00 |
EE Grand total (I to V) | 1 295 217.00 | 1 272 166.00 | | 1 295 217.00 |
EG Accrued income and payables due within one year | 644 584.00 | 680 649.00 | | 644 584.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 881.00 | 20 286.00 | | 7 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 525 820.00 | 5 371.00 | 1 531 191.00 | 1 525 820.00 |
FJ Net sales | 1 525 820.00 | 5 371.00 | 1 531 191.00 | 1 525 820.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 181.00 | |
FQ Other income | | | 74.00 | |
FR Total operating income (I) | | | 1 537 445.00 | |
FS Purchases of goods (including customs duties) | | | 843 088.00 | |
FT Inventory change (goods) | | | 22 360.00 | |
FU Purchases of raw materials and other supplies | | | 1 329.00 | |
FW Other purchases and external expenses | | | 242 250.00 | |
FX Taxes, duties, and similar payments | | | 22 819.00 | |
FY Salaries and Wages | | | 204 991.00 | |
FZ Social Security Contributions | | | 76 017.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 015.00 | |
GE Other Expenses | | | 530.00 | |
GF Total Operating Expenses (II) | | | 1 425 398.00 | |
GG - OPERATING RESULT (I - II) | | | 112 047.00 | |
GR Interest and similar expenses | | | 3 490.00 | |
GU Total financial expenses (VI) | | | 3 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 557.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 181.00 | 2 523.00 | | 6 181.00 |
A4 Equity method investments | 518.00 | 518.00 | | 518.00 |
HE Exceptional expenses on management operations | 5 798.00 | 738.00 | | 5 798.00 |
HH Total exceptional expenses (VIII) | 5 798.00 | 738.00 | | 5 798.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 798.00 | -738.00 | | -5 798.00 |
HK Income tax | 23 427.00 | 12 006.00 | | 23 427.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 537 445.00 | 1 560 670.00 | | 1 537 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 458 113.00 | 1 503 683.00 | | 1 458 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 332.00 | 56 988.00 | | 79 332.00 |
| |
| 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 | 819 319.00 | | 115 876.00 | 819 319.00 |
I3 DECREASES Total Financial Fixed Assets | | 21 447.00 | 4 921.00 | |
I4 DECREASES Grand Total | | 113 604.00 | 821 591.00 | |
IO DECREASES Total including other intangible assets | | 85 000.00 | 135 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 157.00 | 681 670.00 | |
KD ACQUISITIONS Total including other intangible assets | 135 000.00 | | 85 000.00 | 135 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 677 698.00 | | 11 129.00 | 677 698.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 621.00 | | 19 747.00 | 6 621.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 634 510.00 | 12 015.00 | | 634 510.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 634 510.00 | 12 015.00 | | 634 510.00 |
| |
| 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 | 239 616.00 | 239 616.00 | | 239 616.00 |
8C Staff and Related Accounts | 26 886.00 | 26 886.00 | | 26 886.00 |
8D Social Security and Other Social Organizations | 24 370.00 | 24 370.00 | | 24 370.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 343.00 | 25 343.00 | | 25 343.00 |
UP Loans | 500.00 | 500.00 | | 500.00 |
UT Other financial assets | 4 421.00 | 4 421.00 | | 4 421.00 |
UY Staff and related accounts | 1 751.00 | | | 1 751.00 |
VB VAT | 9 176.00 | | | 9 176.00 |
VC Group and associates | 118 350.00 | | | 118 350.00 |
VG Loans with a maturity of up to one year at origin | 7 881.00 | 7 881.00 | | 7 881.00 |
VH Loans with a maturity of more than one year at origin | 20 216.00 | 20 216.00 | | 20 216.00 |
VI Group and Associates | 249 050.00 | 249 050.00 | | 249 050.00 |
VJ Loans taken out during the year | 71 779.00 | | | 71 779.00 |
VK Loans repaid during the year | 95 850.00 | | | 95 850.00 |
VM Income taxes | 461.00 | | | 461.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 895.00 | 2 895.00 | | 2 895.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 300.00 | | | 21 300.00 |
VS Prepaid expenses | 68.00 | | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 027.00 | 156 027.00 | | 156 027.00 |
VW VAT | 48 326.00 | 48 326.00 | | 48 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 644 584.00 | 644 584.00 | | 644 584.00 |
