| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 23 500.00 | | 23 500.00 | 23 500.00 |
AT Other tangible assets | 11 642.00 | 11 642.00 | | 11 642.00 |
BH Other financial assets | 2 419.00 | | 2 419.00 | 2 419.00 |
BJ TOTAL (I) | 37 561.00 | 11 642.00 | 25 919.00 | 37 561.00 |
BT Goods | 15 412.00 | | 15 412.00 | 15 412.00 |
BV Advances and down payments on orders | 77.00 | | 77.00 | 77.00 |
BX Customers and related accounts | 67 632.00 | 322.00 | 67 309.00 | 67 632.00 |
BZ Other receivables | 6 621.00 | | 6 621.00 | 6 621.00 |
CD Marketable securities | 66 160.00 | | 66 160.00 | 66 160.00 |
CF Cash and cash equivalents | 57 618.00 | | 57 618.00 | 57 618.00 |
CH Prepaid expenses | 223.00 | | 223.00 | 223.00 |
CJ TOTAL (II) | 213 743.00 | 322.00 | 213 421.00 | 213 743.00 |
CO Grand total (0 to V) | 251 304.00 | 11 964.00 | 239 340.00 | 251 304.00 |
CP Shares due in less than one year | 2 419.00 | | | 2 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 65 317.00 | 63 967.00 | | 65 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 902.00 | 21 351.00 | | 23 902.00 |
DL TOTAL (I) | 135 220.00 | 131 317.00 | | 135 220.00 |
DU Loans and Debts from Credit Institutions (3) | 120.00 | | | 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 832.00 | 64 963.00 | | 56 832.00 |
DW Advances and down payments received on current orders | 3 153.00 | 2 078.00 | | 3 153.00 |
DX Trade payables and related accounts | 7 332.00 | 7 987.00 | | 7 332.00 |
DY Tax and social security liabilities | 20 074.00 | 20 208.00 | | 20 074.00 |
EA Other liabilities | 3 240.00 | | | 3 240.00 |
EB Prepaid income (2) | 13 369.00 | 12 703.00 | | 13 369.00 |
EC TOTAL (IV) | 104 120.00 | 107 939.00 | | 104 120.00 |
EE Grand total (I to V) | 239 340.00 | 239 256.00 | | 239 340.00 |
EG Accrued income and payables due within one year | 104 120.00 | 107 939.00 | | 104 120.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 139 043.00 | 566.00 | 139 609.00 | 139 043.00 |
FG Production sold - services | 201 115.00 | 800.00 | 201 915.00 | 201 115.00 |
FJ Net sales | 340 158.00 | 1 366.00 | 341 524.00 | 340 158.00 |
FQ Other income | | | 47.00 | |
FR Total operating income (I) | | | 341 571.00 | |
FS Purchases of goods (including customs duties) | | | 127 305.00 | |
FT Inventory change (goods) | | | -8 704.00 | |
FW Other purchases and external expenses | | | 55 076.00 | |
FX Taxes, duties, and similar payments | | | 2 157.00 | |
FY Salaries and Wages | | | 123 912.00 | |
FZ Social Security Contributions | | | 14 888.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 81.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 314 718.00 | |
GG - OPERATING RESULT (I - II) | | | 26 853.00 | |
GL Other interest and similar income | | | 632.00 | |
GP Total financial income (V) | | | 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 71.00 | 1 128.00 | | 71.00 |
HB Exceptional income from capital transactions | | 28.00 | | |
HD Total exceptional income (VII) | 71.00 | 1 156.00 | | 71.00 |
HE Exceptional expenses on management operations | | 17.00 | | |
HF Exceptional expenses on capital transactions | | 28.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 71.00 | 1 111.00 | | 71.00 |
HK Income tax | 3 654.00 | 3 311.00 | | 3 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 342 274.00 | 319 019.00 | | 342 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 318 372.00 | 297 668.00 | | 318 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 902.00 | 21 351.00 | | 23 902.00 |
| |
| 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 | 37 561.00 | | | 37 561.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 419.00 | |
I4 DECREASES Grand Total | | | 37 561.00 | |
IO DECREASES Total including other intangible assets | | | 23 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 642.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 500.00 | | | 23 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 642.00 | | | 11 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 419.00 | | | 2 419.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 642.00 | | | 11 642.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 642.00 | | | 11 642.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 241.00 | 81.00 | | 241.00 |
7B Total provisions for depreciation | 241.00 | 81.00 | | 241.00 |
7C Grand total | 241.00 | 81.00 | | 241.00 |
UE of which provisions and reversals: - Operating | | 81.00 | | |
| |
| 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 | 7 332.00 | 7 332.00 | | 7 332.00 |
8C Staff and Related Accounts | 5 190.00 | 5 190.00 | | 5 190.00 |
8D Social Security and Other Social Organizations | 9 409.00 | 9 409.00 | | 9 409.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 240.00 | 3 240.00 | | 3 240.00 |
8L Deferred income | 13 369.00 | 13 369.00 | | 13 369.00 |
UT Other financial assets | 2 419.00 | 2 419.00 | | 2 419.00 |
UX Other trade receivables | 67 245.00 | | | 67 245.00 |
VA Doubtful or disputed receivables | 387.00 | | | 387.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 56 832.00 | 56 832.00 | | 56 832.00 |
VM Income taxes | 5 059.00 | | | 5 059.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | | | 300.00 |
VS Prepaid expenses | 223.00 | | | 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 896.00 | 76 896.00 | | 76 896.00 |
VW VAT | 5 475.00 | 5 475.00 | | 5 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 967.00 | 100 967.00 | | 100 967.00 |
