| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 901.00 | 5 901.00 | | 5 901.00 |
AH Goodwill | 749 449.00 | | 749 449.00 | 749 449.00 |
AT Other tangible assets | 82 224.00 | 77 855.00 | 4 369.00 | 82 224.00 |
BD Other fixed assets | 5 124.00 | | 5 124.00 | 5 124.00 |
BH Other financial assets | 41 776.00 | | 41 776.00 | 41 776.00 |
BJ TOTAL (I) | 884 474.00 | 83 757.00 | 800 717.00 | 884 474.00 |
BT Goods | 265 707.00 | | 265 707.00 | 265 707.00 |
BX Customers and related accounts | 221 427.00 | | 221 427.00 | 221 427.00 |
BZ Other receivables | 16 681.00 | | 16 681.00 | 16 681.00 |
CF Cash and cash equivalents | 15 578.00 | | 15 578.00 | 15 578.00 |
CH Prepaid expenses | 5 051.00 | | 5 051.00 | 5 051.00 |
CJ TOTAL (II) | 524 445.00 | | 524 445.00 | 524 445.00 |
CO Grand total (0 to V) | 1 408 918.00 | 83 757.00 | 1 325 162.00 | 1 408 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 850 000.00 | 829 059.00 | | 850 000.00 |
DH Retained earnings | 992.00 | | | 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 402.00 | 21 932.00 | | 28 402.00 |
DL TOTAL (I) | 989 394.00 | 960 992.00 | | 989 394.00 |
DU Loans and Debts from Credit Institutions (3) | 65 849.00 | 122 611.00 | | 65 849.00 |
DX Trade payables and related accounts | 135 693.00 | 101 954.00 | | 135 693.00 |
DY Tax and social security liabilities | 127 269.00 | 127 699.00 | | 127 269.00 |
EA Other liabilities | 6 956.00 | 1 764.00 | | 6 956.00 |
EC TOTAL (IV) | 335 768.00 | 354 028.00 | | 335 768.00 |
EE Grand total (I to V) | 1 325 162.00 | 1 315 019.00 | | 1 325 162.00 |
EG Accrued income and payables due within one year | 335 768.00 | 354 028.00 | | 335 768.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 849.00 | 53 613.00 | | 15 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 072 672.00 | 213 025.00 | 1 285 697.00 | 1 072 672.00 |
FG Production sold - services | 9 600.00 | | 9 600.00 | 9 600.00 |
FJ Net sales | 1 082 272.00 | 213 025.00 | 1 295 297.00 | 1 082 272.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 1 295 320.00 | |
FS Purchases of goods (including customs duties) | | | 712 624.00 | |
FT Inventory change (goods) | | | 91 009.00 | |
FU Purchases of raw materials and other supplies | | | 1 804.00 | |
FW Other purchases and external expenses | | | 219 827.00 | |
FX Taxes, duties, and similar payments | | | 9 996.00 | |
FY Salaries and Wages | | | 190 603.00 | |
FZ Social Security Contributions | | | 33 180.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 970.00 | |
GE Other Expenses | | | 2 340.00 | |
GF Total Operating Expenses (II) | | | 1 264 353.00 | |
GG - OPERATING RESULT (I - II) | | | 30 967.00 | |
GL Other interest and similar income | | | 55.00 | |
GP Total financial income (V) | | | 55.00 | |
GR Interest and similar expenses | | | 2 140.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 2 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 153.00 | | |
A4 Equity method investments | 655.00 | 311.00 | | 655.00 |
HA Exceptional income from management transactions | 3 318.00 | 61.00 | | 3 318.00 |
HD Total exceptional income (VII) | 3 318.00 | 61.00 | | 3 318.00 |
HE Exceptional expenses on management operations | 500.00 | 225.00 | | 500.00 |
HH Total exceptional expenses (VIII) | 500.00 | 225.00 | | 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 819.00 | -164.00 | | 2 819.00 |
HK Income tax | 3 299.00 | 2 275.00 | | 3 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 298 693.00 | 1 406 286.00 | | 1 298 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 270 291.00 | 1 384 354.00 | | 1 270 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 402.00 | 21 932.00 | | 28 402.00 |
| |
| 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 | 883 724.00 | | 749.00 | 883 724.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46 900.00 | |
I4 DECREASES Grand Total | | | 884 474.00 | |
IO DECREASES Total including other intangible assets | | | 755 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 224.00 | |
KD ACQUISITIONS Total including other intangible assets | 755 350.00 | | | 755 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 474.00 | | 749.00 | 81 474.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 46 900.00 | | | 46 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 787.00 | 2 970.00 | | 80 787.00 |
PE DEPRECIATION Total including other intangible assets | 5 901.00 | | | 5 901.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 886.00 | 2 970.00 | | 74 886.00 |
| |
| 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 | 135 693.00 | 135 693.00 | | 135 693.00 |
8C Staff and Related Accounts | 53 303.00 | 53 301.00 | | 53 303.00 |
8D Social Security and Other Social Organizations | 60 779.00 | 60 779.00 | | 60 779.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 956.00 | 6 956.00 | | 6 956.00 |
UT Other financial assets | 41 776.00 | | | 41 776.00 |
UX Other trade receivables | 221 427.00 | | | 221 427.00 |
VB VAT | 312.00 | | | 312.00 |
VG Loans with a maturity of up to one year at origin | 15 849.00 | 15 849.00 | | 15 849.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | 50 000.00 | | 50 000.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 118 997.00 | | | 118 997.00 |
VM Income taxes | 7 369.00 | | | 7 369.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 219.00 | 7 219.00 | | 7 219.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 000.00 | | | 9 000.00 |
VS Prepaid expenses | 5 051.00 | | | 5 051.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 935.00 | 243 159.00 | 41 776.00 | 284 935.00 |
VW VAT | 5 970.00 | 5 970.00 | | 5 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 768.00 | 335 768.00 | | 335 768.00 |
