| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AR Technical installations, industrial equipment and tools | 1 935.00 | 1 935.00 | | 1 935.00 |
AT Other tangible assets | 71 830.00 | 61 870.00 | 9 960.00 | 71 830.00 |
BH Other financial assets | 32 309.00 | | 32 309.00 | 32 309.00 |
BJ TOTAL (I) | 637 285.00 | 63 804.00 | 573 480.00 | 637 285.00 |
BT Goods | 28 232.00 | | 28 232.00 | 28 232.00 |
BZ Other receivables | 17 991.00 | | 17 991.00 | 17 991.00 |
CF Cash and cash equivalents | 34 144.00 | | 34 144.00 | 34 144.00 |
CH Prepaid expenses | 19 791.00 | | 19 791.00 | 19 791.00 |
CJ TOTAL (II) | 100 158.00 | | 100 158.00 | 100 158.00 |
CO Grand total (0 to V) | 737 443.00 | 63 804.00 | 673 639.00 | 737 443.00 |
CU Other investments | 378 763.00 | | 378 763.00 | 378 763.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 58 191.00 | 67 729.00 | | 58 191.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 805.00 | -9 538.00 | | 15 805.00 |
DK Regulated provisions | 25 178.00 | 25 178.00 | | 25 178.00 |
DL TOTAL (I) | 107 559.00 | 91 754.00 | | 107 559.00 |
DU Loans and Debts from Credit Institutions (3) | 286.00 | 276.00 | | 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 373 209.00 | 386 278.00 | | 373 209.00 |
DX Trade payables and related accounts | 156 377.00 | 128 300.00 | | 156 377.00 |
DY Tax and social security liabilities | 36 207.00 | 42 116.00 | | 36 207.00 |
EA Other liabilities | | 28.00 | | |
EC TOTAL (IV) | 566 080.00 | 556 998.00 | | 566 080.00 |
EE Grand total (I to V) | 673 639.00 | 648 752.00 | | 673 639.00 |
EG Accrued income and payables due within one year | 192 871.00 | 556 998.00 | | 192 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 442 853.00 | | 442 853.00 | 442 853.00 |
FJ Net sales | 442 853.00 | | 442 853.00 | 442 853.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 442 861.00 | |
FS Purchases of goods (including customs duties) | | | 180 074.00 | |
FT Inventory change (goods) | | | -5 977.00 | |
FW Other purchases and external expenses | | | 105 374.00 | |
FX Taxes, duties, and similar payments | | | 5 724.00 | |
FY Salaries and Wages | | | 113 128.00 | |
FZ Social Security Contributions | | | 22 983.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 471.00 | |
GE Other Expenses | | | 114.00 | |
GF Total Operating Expenses (II) | | | 424 891.00 | |
GG - OPERATING RESULT (I - II) | | | 17 970.00 | |
GR Interest and similar expenses | | | 1 160.00 | |
GU Total financial expenses (VI) | | | 1 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 453.00 | | |
A4 Equity method investments | 105.00 | 110.00 | | 105.00 |
HE Exceptional expenses on management operations | 1 005.00 | 970.00 | | 1 005.00 |
HH Total exceptional expenses (VIII) | 1 005.00 | 970.00 | | 1 005.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 005.00 | -970.00 | | -1 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 442 861.00 | 416 830.00 | | 442 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 427 056.00 | 426 368.00 | | 427 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 805.00 | -9 538.00 | | 15 805.00 |
| |
| 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 | 637 285.00 | | | 637 285.00 |
I3 DECREASES Total Financial Fixed Assets | | | 411 071.00 | |
I4 DECREASES Grand Total | | | 637 285.00 | |
IO DECREASES Total including other intangible assets | | | 152 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 73 764.00 | |
KD ACQUISITIONS Total including other intangible assets | 152 449.00 | | | 152 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 764.00 | | | 73 764.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 411 071.00 | | | 411 071.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 511.00 | 3 471.00 | | 85 511.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 511.00 | 3 471.00 | | 85 511.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 178.00 | | | 25 178.00 |
7C Grand total | 25 178.00 | | | 25 178.00 |
| |
| 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 | 156 377.00 | 156 377.00 | | 156 377.00 |
8C Staff and Related Accounts | 12 819.00 | 12 819.00 | | 12 819.00 |
8D Social Security and Other Social Organizations | 16 672.00 | 16 672.00 | | 16 672.00 |
UT Other financial assets | 32 309.00 | | | 32 309.00 |
VB VAT | 5 980.00 | | | 5 980.00 |
VG Loans with a maturity of up to one year at origin | 286.00 | 286.00 | | 286.00 |
VI Group and Associates | 373 209.00 | | 373 209.00 | 373 209.00 |
VM Income taxes | 8 035.00 | | | 8 035.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 595.00 | 1 595.00 | | 1 595.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 976.00 | | | 3 976.00 |
VS Prepaid expenses | 19 791.00 | | | 19 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 091.00 | 37 782.00 | 32 309.00 | 70 091.00 |
VW VAT | 5 121.00 | 5 121.00 | | 5 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 566 080.00 | 192 871.00 | 373 209.00 | 566 080.00 |
