| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 171.00 | 1 171.00 | | 1 171.00 |
AF Concessions, Patents and Similar Rights | 4 610.00 | 4 610.00 | | 4 610.00 |
AH Goodwill | 356 744.00 | 9 454.00 | 347 291.00 | 356 744.00 |
AR Technical installations, industrial equipment and tools | 4 900.00 | 4 900.00 | | 4 900.00 |
AT Other tangible assets | 112 044.00 | 72 799.00 | 39 244.00 | 112 044.00 |
BH Other financial assets | 10 531.00 | | 10 531.00 | 10 531.00 |
BJ TOTAL (I) | 489 999.00 | 92 933.00 | 397 066.00 | 489 999.00 |
BT Goods | 177 044.00 | | 177 044.00 | 177 044.00 |
BX Customers and related accounts | 21 554.00 | | 21 554.00 | 21 554.00 |
BZ Other receivables | 15 573.00 | | 15 573.00 | 15 573.00 |
CF Cash and cash equivalents | 46 706.00 | | 46 706.00 | 46 706.00 |
CH Prepaid expenses | 4 574.00 | | 4 574.00 | 4 574.00 |
CJ TOTAL (II) | 265 451.00 | | 265 451.00 | 265 451.00 |
CO Grand total (0 to V) | 755 451.00 | 92 933.00 | 662 517.00 | 755 451.00 |
CP Shares due in less than one year | 10 531.00 | | | 10 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 245 366.00 | 222 005.00 | | 245 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 916.00 | 23 361.00 | | 58 916.00 |
DL TOTAL (I) | 326 282.00 | 267 366.00 | | 326 282.00 |
DU Loans and Debts from Credit Institutions (3) | 453.00 | 44 342.00 | | 453.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 173.00 | 143 376.00 | | 143 173.00 |
DW Advances and down payments received on current orders | 36 360.00 | 15 591.00 | | 36 360.00 |
DX Trade payables and related accounts | 90 349.00 | 94 573.00 | | 90 349.00 |
DY Tax and social security liabilities | 65 901.00 | 60 862.00 | | 65 901.00 |
EC TOTAL (IV) | 336 235.00 | 358 744.00 | | 336 235.00 |
EE Grand total (I to V) | 662 517.00 | 626 110.00 | | 662 517.00 |
EG Accrued income and payables due within one year | 336 235.00 | 358 744.00 | | 336 235.00 |
EI Including equity loans | 143 173.00 | | | 143 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 057 268.00 | | 1 057 268.00 | 1 057 268.00 |
FJ Net sales | 1 057 268.00 | | 1 057 268.00 | 1 057 268.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 057 275.00 | |
FS Purchases of goods (including customs duties) | | | 487 806.00 | |
FT Inventory change (goods) | | | 25 059.00 | |
FU Purchases of raw materials and other supplies | | | -204.00 | |
FW Other purchases and external expenses | | | 229 936.00 | |
FX Taxes, duties, and similar payments | | | 16 560.00 | |
FY Salaries and Wages | | | 177 794.00 | |
FZ Social Security Contributions | | | 42 028.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 291.00 | |
GE Other Expenses | | | 707.00 | |
GF Total Operating Expenses (II) | | | 983 977.00 | |
GG - OPERATING RESULT (I - II) | | | 73 298.00 | |
GL Other interest and similar income | | | 1 143.00 | |
GP Total financial income (V) | | | 1 143.00 | |
GR Interest and similar expenses | | | 5 269.00 | |
GU Total financial expenses (VI) | | | 5 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 250.00 | | | 6 250.00 |
HD Total exceptional income (VII) | 6 250.00 | | | 6 250.00 |
HE Exceptional expenses on management operations | | 30 100.00 | | |
HH Total exceptional expenses (VIII) | | 30 100.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 250.00 | -30 100.00 | | 6 250.00 |
HK Income tax | 16 506.00 | 3 209.00 | | 16 506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 064 668.00 | 970 180.00 | | 1 064 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 005 753.00 | 946 819.00 | | 1 005 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 916.00 | 23 361.00 | | 58 916.00 |
HP References: Equipment leasing | 5 033.00 | 15 741.00 | | 5 033.00 |
| |
| 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 | 452 958.00 | | 37 041.00 | 452 958.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 171.00 | | | 1 171.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 531.00 | |
I4 DECREASES Grand Total | | | 489 999.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 171.00 | |
IO DECREASES Total including other intangible assets | | | 361 354.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 116 943.00 | |
KD ACQUISITIONS Total including other intangible assets | 361 354.00 | | | 361 354.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 902.00 | | 37 041.00 | 79 902.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 531.00 | | | 10 531.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 642.00 | 4 291.00 | | 88 642.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 171.00 | | | 1 171.00 |
PE DEPRECIATION Total including other intangible assets | 14 064.00 | | | 14 064.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 408.00 | 4 291.00 | | 73 408.00 |
| |
| 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 | 90 349.00 | 90 349.00 | | 90 349.00 |
8C Staff and Related Accounts | 21 924.00 | 21 924.00 | | 21 924.00 |
8D Social Security and Other Social Organizations | 28 698.00 | 28 698.00 | | 28 698.00 |
8E Income Taxes | 6 729.00 | 6 729.00 | | 6 729.00 |
UT Other financial assets | 10 531.00 | | | 10 531.00 |
UX Other trade receivables | 21 554.00 | | | 21 554.00 |
VB VAT | 3 821.00 | | | 3 821.00 |
VG Loans with a maturity of up to one year at origin | 453.00 | 453.00 | | 453.00 |
VI Group and Associates | 143 173.00 | 143 173.00 | | 143 173.00 |
VK Loans repaid during the year | 42 404.00 | | | 42 404.00 |
VP Miscellaneous | 4 781.00 | | | 4 781.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 239.00 | 7 239.00 | | 7 239.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 972.00 | | | 6 972.00 |
VS Prepaid expenses | 4 574.00 | | | 4 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 233.00 | 52 233.00 | | 52 233.00 |
VW VAT | 1 311.00 | 1 311.00 | | 1 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 299 875.00 | 299 875.00 | | 299 875.00 |
