| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 403 990.00 | | 403 990.00 | 403 990.00 |
AR Technical installations, industrial equipment and tools | 526.00 | 526.00 | | 526.00 |
AT Other tangible assets | 152 866.00 | 143 104.00 | 9 761.00 | 152 866.00 |
BH Other financial assets | 20 872.00 | | 20 872.00 | 20 872.00 |
BJ TOTAL (I) | 578 254.00 | 143 630.00 | 434 624.00 | 578 254.00 |
BT Goods | 153 994.00 | 1 580.00 | 152 415.00 | 153 994.00 |
BX Customers and related accounts | 780.00 | | 780.00 | 780.00 |
BZ Other receivables | 35 781.00 | | 35 781.00 | 35 781.00 |
CF Cash and cash equivalents | 32 966.00 | | 32 966.00 | 32 966.00 |
CH Prepaid expenses | 11 311.00 | | 11 311.00 | 11 311.00 |
CJ TOTAL (II) | 234 832.00 | 1 580.00 | 233 252.00 | 234 832.00 |
CO Grand total (0 to V) | 813 086.00 | 145 210.00 | 667 876.00 | 813 086.00 |
| |
| 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 | 292 064.00 | 269 492.00 | | 292 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 160.00 | 22 572.00 | | 32 160.00 |
DL TOTAL (I) | 332 609.00 | 300 449.00 | | 332 609.00 |
DU Loans and Debts from Credit Institutions (3) | 25 997.00 | 39 337.00 | | 25 997.00 |
DV Miscellaneous Loans and Financial Debts (4) | 217 942.00 | 222 942.00 | | 217 942.00 |
DX Trade payables and related accounts | 87 344.00 | 68 411.00 | | 87 344.00 |
DY Tax and social security liabilities | 3 983.00 | 5 931.00 | | 3 983.00 |
EC TOTAL (IV) | 335 267.00 | 336 621.00 | | 335 267.00 |
EE Grand total (I to V) | 667 876.00 | 637 070.00 | | 667 876.00 |
EG Accrued income and payables due within one year | 319 736.00 | 310 920.00 | | 319 736.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 3 320.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 919 130.00 | | 919 130.00 | 919 130.00 |
FG Production sold - services | 7 094.00 | | 7 094.00 | 7 094.00 |
FJ Net sales | 926 223.00 | | 926 223.00 | 926 223.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 682.00 | |
FQ Other income | | | 2 889.00 | |
FR Total operating income (I) | | | 930 795.00 | |
FS Purchases of goods (including customs duties) | | | 685 333.00 | |
FT Inventory change (goods) | | | -11 516.00 | |
FW Other purchases and external expenses | | | 84 916.00 | |
FX Taxes, duties, and similar payments | | | 7 143.00 | |
FY Salaries and Wages | | | 76 775.00 | |
FZ Social Security Contributions | | | 33 638.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 970.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 580.00 | |
GE Other Expenses | | | 77.00 | |
GF Total Operating Expenses (II) | | | 892 916.00 | |
GG - OPERATING RESULT (I - II) | | | 37 879.00 | |
GR Interest and similar expenses | | | 278.00 | |
GU Total financial expenses (VI) | | | 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 11 887.00 | | |
A2 TOTAL ASSETS | 27 008.00 | 26 600.00 | | 27 008.00 |
HK Income tax | 5 441.00 | 3 785.00 | | 5 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 930 795.00 | 838 461.00 | | 930 795.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 898 635.00 | 815 889.00 | | 898 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 160.00 | 22 572.00 | | 32 160.00 |
| |
| 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 | 574 397.00 | | 3 857.00 | 574 397.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 872.00 | |
I4 DECREASES Grand Total | | | 578 254.00 | |
IO DECREASES Total including other intangible assets | | | 403 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 153 392.00 | |
KD ACQUISITIONS Total including other intangible assets | 403 990.00 | | | 403 990.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 150 062.00 | | 3 330.00 | 150 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 346.00 | | 527.00 | 20 346.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 128 660.00 | 14 970.00 | | 128 660.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 128 660.00 | 14 970.00 | | 128 660.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 682.00 | 1 580.00 | 1 682.00 | 1 682.00 |
7B Total provisions for depreciation | 1 682.00 | 1 580.00 | 1 682.00 | 1 682.00 |
7C Grand total | 1 682.00 | 1 580.00 | 1 682.00 | 1 682.00 |
UE of which provisions and reversals: - Operating | | 1 580.00 | 1 682.00 | |
| |
| 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 | 87 344.00 | 87 344.00 | | 87 344.00 |
8D Social Security and Other Social Organizations | 3 113.00 | 3 113.00 | | 3 113.00 |
8E Income Taxes | 328.00 | 328.00 | | 328.00 |
UT Other financial assets | 20 872.00 | | | 20 872.00 |
UX Other trade receivables | 780.00 | | | 780.00 |
VB VAT | 35 676.00 | | | 35 676.00 |
VG Loans with a maturity of up to one year at origin | 296.00 | 296.00 | | 296.00 |
VH Loans with a maturity of more than one year at origin | 25 701.00 | 10 170.00 | 15 531.00 | 25 701.00 |
VI Group and Associates | 217 942.00 | 217 942.00 | | 217 942.00 |
VK Loans repaid during the year | 10 026.00 | | | 10 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 542.00 | 542.00 | | 542.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 105.00 | | | 105.00 |
VS Prepaid expenses | 11 311.00 | | | 11 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 744.00 | 47 872.00 | 20 872.00 | 68 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 267.00 | 319 736.00 | 15 531.00 | 335 267.00 |
