| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 396 125.00 | | 1 396 125.00 | 1 396 125.00 |
AT Other tangible assets | 24 586.00 | 16 966.00 | 7 620.00 | 24 586.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 1 420 761.00 | 16 966.00 | 1 403 795.00 | 1 420 761.00 |
BN Goods in progress | 232 725.00 | | 232 725.00 | 232 725.00 |
BX Customers and related accounts | 1 914 592.00 | 99 093.00 | 1 815 498.00 | 1 914 592.00 |
BZ Other receivables | 295 572.00 | | 295 572.00 | 295 572.00 |
CF Cash and cash equivalents | 130 127.00 | | 130 127.00 | 130 127.00 |
CH Prepaid expenses | 45 094.00 | | 45 094.00 | 45 094.00 |
CJ TOTAL (II) | 2 618 110.00 | 99 093.00 | 2 519 016.00 | 2 618 110.00 |
CO Grand total (0 to V) | 4 038 871.00 | 116 060.00 | 3 922 811.00 | 4 038 871.00 |
CR Shares due in more than one year | 142 224.00 | | | 142 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 52 000.00 | 52 000.00 | | 52 000.00 |
DH Retained earnings | 24.00 | 9 526.00 | | 24.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 188 632.00 | 113 498.00 | | 188 632.00 |
DL TOTAL (I) | 251 657.00 | 186 024.00 | | 251 657.00 |
DU Loans and Debts from Credit Institutions (3) | 420 825.00 | 557 534.00 | | 420 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 539 433.00 | 534 864.00 | | 539 433.00 |
DX Trade payables and related accounts | 1 493 012.00 | 1 222 579.00 | | 1 493 012.00 |
DY Tax and social security liabilities | 728 726.00 | 668 942.00 | | 728 726.00 |
EA Other liabilities | 63 084.00 | 107 629.00 | | 63 084.00 |
EB Prepaid income (2) | 426 075.00 | 331 321.00 | | 426 075.00 |
EC TOTAL (IV) | 3 671 154.00 | 3 422 868.00 | | 3 671 154.00 |
EE Grand total (I to V) | 3 922 811.00 | 3 608 893.00 | | 3 922 811.00 |
EG Accrued income and payables due within one year | 285 972.00 | 420 825.00 | | 285 972.00 |
EI Including equity loans | 539 433.00 | | | 539 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 476 655.00 | | 2 476 655.00 | 2 476 655.00 |
FJ Net sales | 2 476 655.00 | | 2 476 655.00 | 2 476 655.00 |
FM Inventory production | | | 24 740.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 70 986.00 | |
FR Total operating income (I) | | | 2 572 382.00 | |
FW Other purchases and external expenses | | | 904 732.00 | |
FX Taxes, duties, and similar payments | | | 46 780.00 | |
FY Salaries and Wages | | | 943 002.00 | |
FZ Social Security Contributions | | | 384 885.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 097.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 35 212.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 318 709.00 | |
GG - OPERATING RESULT (I - II) | | | 253 673.00 | |
GR Interest and similar expenses | | | 8 069.00 | |
GU Total financial expenses (VI) | | | 8 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 245 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 150.00 | | | 12 150.00 |
HB Exceptional income from capital transactions | 93.00 | 237.00 | | 93.00 |
HD Total exceptional income (VII) | 12 243.00 | 237.00 | | 12 243.00 |
HE Exceptional expenses on management operations | | 47 029.00 | | |
HF Exceptional expenses on capital transactions | 18.00 | 110.00 | | 18.00 |
HH Total exceptional expenses (VIII) | 18.00 | 47 139.00 | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 225.00 | -46 902.00 | | 12 225.00 |
HK Income tax | 69 196.00 | 24 976.00 | | 69 196.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 584 624.00 | 2 473 199.00 | | 2 584 624.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 395 992.00 | 2 359 701.00 | | 2 395 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 188 632.00 | 113 498.00 | | 188 632.00 |
| |
| 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 | 1 420 761.00 | | | 1 420 761.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 1 420 761.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 586.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 586.00 | | | 24 586.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 870.00 | 4 097.00 | 16 966.00 | 12 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 870.00 | 4 097.00 | 16 966.00 | 12 870.00 |
| |
| 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 | 1 493 012.00 | 1 493 012.00 | | 1 493 012.00 |
8K Other liabilities (including liabilities related to repo transactions) | 602 517.00 | 602 517.00 | | 602 517.00 |
8L Deferred income | 426 075.00 | 426 075.00 | | 426 075.00 |
UT Other financial assets | 50.00 | 50.00 | | 50.00 |
UX Other trade receivables | 1 914 592.00 | | | 1 914 592.00 |
VH Loans with a maturity of more than one year at origin | 420 825.00 | 134 853.00 | 285 972.00 | 420 825.00 |
VK Loans repaid during the year | 136 709.00 | | | 136 709.00 |
VQ Other Taxes, Duties, and Similar Debts | 728 726.00 | 728 726.00 | | 728 726.00 |
VS Prepaid expenses | 45 094.00 | | | 45 094.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 255 308.00 | 2 113 033.00 | 142 274.00 | 2 255 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 671 154.00 | 3 385 182.00 | 285 972.00 | 3 671 154.00 |
