| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 525.00 | 1 525.00 | | 1 525.00 |
AH Goodwill | 15 245.00 | 3 049.00 | 12 196.00 | 15 245.00 |
AR Technical installations, industrial equipment and tools | 713.00 | 713.00 | | 713.00 |
AT Other tangible assets | 7 712.00 | 7 712.00 | | 7 712.00 |
BD Other fixed assets | 30 300.00 | | 30 300.00 | 30 300.00 |
BH Other financial assets | 304.00 | | 304.00 | 304.00 |
BJ TOTAL (I) | 577 886.00 | 12 999.00 | 564 888.00 | 577 886.00 |
BT Goods | 64 558.00 | 37 224.00 | 27 334.00 | 64 558.00 |
BV Advances and down payments on orders | 2 699.00 | | 2 699.00 | 2 699.00 |
BX Customers and related accounts | 140 230.00 | 1 565.00 | 138 665.00 | 140 230.00 |
BZ Other receivables | 7 960.00 | | 7 960.00 | 7 960.00 |
CF Cash and cash equivalents | 1 029 276.00 | | 1 029 276.00 | 1 029 276.00 |
CJ TOTAL (II) | 1 244 723.00 | 38 789.00 | 1 205 934.00 | 1 244 723.00 |
CO Grand total (0 to V) | 1 822 609.00 | 51 788.00 | 1 770 822.00 | 1 822 609.00 |
CU Other investments | 522 088.00 | | 522 088.00 | 522 088.00 |
| |
| 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) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 1 450 000.00 | 1 500 000.00 | | 1 450 000.00 |
DH Retained earnings | 17 140.00 | 5 257.00 | | 17 140.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 852.00 | 21 883.00 | | 15 852.00 |
DL TOTAL (I) | 1 526 992.00 | 1 571 140.00 | | 1 526 992.00 |
DW Advances and down payments received on current orders | 2 017.00 | 8 854.00 | | 2 017.00 |
DX Trade payables and related accounts | 102 355.00 | 109 882.00 | | 102 355.00 |
DY Tax and social security liabilities | 137 666.00 | 154 055.00 | | 137 666.00 |
EA Other liabilities | 1 161.00 | 2 688.00 | | 1 161.00 |
EC TOTAL (IV) | 243 198.00 | 275 478.00 | | 243 198.00 |
ED (V) | 632.00 | | | 632.00 |
EE Grand total (I to V) | 1 770 822.00 | 1 846 618.00 | | 1 770 822.00 |
EG Accrued income and payables due within one year | 241 181.00 | 266 624.00 | | 241 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 884 409.00 | | 1 884 409.00 | 1 884 409.00 |
FG Production sold - services | 6 360.00 | | 6 360.00 | 6 360.00 |
FJ Net sales | 1 890 769.00 | | 1 890 769.00 | 1 890 769.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 290.00 | |
FR Total operating income (I) | | | 1 897 059.00 | |
FS Purchases of goods (including customs duties) | | | 1 546 224.00 | |
FT Inventory change (goods) | | | -12 148.00 | |
FW Other purchases and external expenses | | | 131 287.00 | |
FX Taxes, duties, and similar payments | | | 7 495.00 | |
FY Salaries and Wages | | | 142 052.00 | |
FZ Social Security Contributions | | | 71 906.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 853.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 5 972.00 | |
GF Total Operating Expenses (II) | | | 1 894 642.00 | |
GG - OPERATING RESULT (I - II) | | | 2 418.00 | |
GL Other interest and similar income | | | 10 382.00 | |
GN Positive exchange differences | | | 6 242.00 | |
GP Total financial income (V) | | | 16 624.00 | |
GR Interest and similar expenses | | | 9.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 615.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 839.00 | | |
HD Total exceptional income (VII) | | 2 839.00 | | |
HE Exceptional expenses on management operations | 3.00 | 1 059.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 1 059.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | 1 780.00 | | -2.00 |
HK Income tax | 3 178.00 | 2 085.00 | | 3 178.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 913 684.00 | 2 733 230.00 | | 1 913 684.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 897 832.00 | 2 711 347.00 | | 1 897 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 852.00 | 21 883.00 | | 15 852.00 |
| |
| 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 | 577 886.00 | | | 577 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 552 692.00 | |
I4 DECREASES Grand Total | | | 577 886.00 | |
IO DECREASES Total including other intangible assets | | | 1 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 424.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 525.00 | | | 1 525.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 424.00 | | | 8 424.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 552 692.00 | | | 552 692.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 145.00 | 1 853.00 | | 11 145.00 |
PE DEPRECIATION Total including other intangible assets | 1 525.00 | | | 1 525.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 095.00 | 329.00 | | 8 095.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 37 329.00 | | 105.00 | 37 329.00 |
7B Total provisions for depreciation | 44 386.00 | | 5 597.00 | 44 386.00 |
7C Grand total | 44 386.00 | | 5 597.00 | 44 386.00 |
UE of which provisions and reversals: - Operating | | | 5 597.00 | |
| |
| 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 | 102 355.00 | 102 355.00 | | 102 355.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 161.00 | 1 161.00 | | 1 161.00 |
UT Other financial assets | 304.00 | | | 304.00 |
UX Other trade receivables | 140 230.00 | | | 140 230.00 |
VP Miscellaneous | 7 960.00 | | | 7 960.00 |
VQ Other Taxes, Duties, and Similar Debts | 137 666.00 | 137 666.00 | | 137 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 493.00 | 148 190.00 | 304.00 | 148 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 241 181.00 | 241 181.00 | | 241 181.00 |
