| |
| 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 | 13 695.00 | 4 305.00 | 18 000.00 |
AH Goodwill | 181 050.00 | | 181 050.00 | 181 050.00 |
AR Technical installations, industrial equipment and tools | 67 594.00 | 62 493.00 | 5 101.00 | 67 594.00 |
AT Other tangible assets | 441 492.00 | 250 686.00 | 190 806.00 | 441 492.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 65 000.00 | | 65 000.00 | 65 000.00 |
BJ TOTAL (I) | 773 151.00 | 326 873.00 | 446 278.00 | 773 151.00 |
BL Raw materials, supplies | 1 254.00 | | 1 254.00 | 1 254.00 |
BX Customers and related accounts | 1 361.00 | | 1 361.00 | 1 361.00 |
BZ Other receivables | 37 137.00 | | 37 137.00 | 37 137.00 |
CF Cash and cash equivalents | 99 976.00 | | 99 976.00 | 99 976.00 |
CH Prepaid expenses | 3 322.00 | | 3 322.00 | 3 322.00 |
CJ TOTAL (II) | 143 050.00 | | 143 050.00 | 143 050.00 |
CO Grand total (0 to V) | 916 201.00 | 326 873.00 | 589 328.00 | 916 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 230 537.00 | 223 685.00 | | 230 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 743.00 | 106 852.00 | | 91 743.00 |
DL TOTAL (I) | 331 080.00 | 339 337.00 | | 331 080.00 |
DU Loans and Debts from Credit Institutions (3) | 149 667.00 | 186 931.00 | | 149 667.00 |
DX Trade payables and related accounts | 53 751.00 | 83 249.00 | | 53 751.00 |
DY Tax and social security liabilities | 54 509.00 | 43 290.00 | | 54 509.00 |
EA Other liabilities | 320.00 | 320.00 | | 320.00 |
EC TOTAL (IV) | 258 248.00 | 313 790.00 | | 258 248.00 |
EE Grand total (I to V) | 589 328.00 | 653 127.00 | | 589 328.00 |
EG Accrued income and payables due within one year | 146 306.00 | | | 146 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 477 823.00 | |
FG Production sold - services | | | 2 547.00 | |
FJ Net sales | | | 1 480 370.00 | |
FO Operating subsidies | | | 791.00 | |
FQ Other income | | | 1 474.00 | |
FR Total operating income (I) | | | 1 482 635.00 | |
FS Purchases of goods (including customs duties) | | | 908 334.00 | |
FU Purchases of raw materials and other supplies | | | 5 297.00 | |
FV Inventory change (raw materials and supplies) | | | 211.00 | |
FW Other purchases and external expenses | | | 179 037.00 | |
FX Taxes, duties, and similar payments | | | 12 965.00 | |
FY Salaries and Wages | | | 174 241.00 | |
FZ Social Security Contributions | | | 28 820.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 59 560.00 | |
GE Other Expenses | | | 860.00 | |
GF Total Operating Expenses (II) | | | 1 369 325.00 | |
GG - OPERATING RESULT (I - II) | | | 113 310.00 | |
GP Total financial income (V) | | | 113.00 | |
GU Total financial expenses (VI) | | | 2 073.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 350.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 7 380.00 | 105.00 | | 7 380.00 |
HH Total exceptional expenses (VIII) | | 43.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 380.00 | 62.00 | | 7 380.00 |
HK Income tax | 26 987.00 | 38 084.00 | | 26 987.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 490 128.00 | 1 490 332.00 | | 1 490 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 398 385.00 | 1 383 480.00 | | 1 398 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 743.00 | 106 852.00 | | 91 743.00 |
| |
| 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 | 765 667.00 | | | 765 667.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65 015.00 | |
I4 DECREASES Grand Total | | | 773 151.00 | |
IO DECREASES Total including other intangible assets | | | 18 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 509 086.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 000.00 | | | 18 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 501 602.00 | | | 501 602.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 65 015.00 | | | 65 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 267 313.00 | 59 560.00 | | 267 313.00 |
PE DEPRECIATION Total including other intangible assets | 10 091.00 | 3 603.00 | | 10 091.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 257 222.00 | 55 957.00 | | 257 222.00 |
| |
| 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 | 53 751.00 | 53 751.00 | | 53 751.00 |
8K Other liabilities (including liabilities related to repo transactions) | 320.00 | 320.00 | | 320.00 |
UT Other financial assets | 65 000.00 | | | 65 000.00 |
UX Other trade receivables | 1 361.00 | | | 1 361.00 |
VH Loans with a maturity of more than one year at origin | 149 667.00 | 37 725.00 | 111 942.00 | 149 667.00 |
VP Miscellaneous | 37 137.00 | | | 37 137.00 |
VQ Other Taxes, Duties, and Similar Debts | 54 509.00 | 54 509.00 | | 54 509.00 |
VS Prepaid expenses | 3 322.00 | | | 3 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 820.00 | 41 820.00 | 65 000.00 | 106 820.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 248.00 | 146 306.00 | 111 942.00 | 258 248.00 |
