| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 549.00 | 1 549.00 | | 1 549.00 |
AH Goodwill | 1 111 504.00 | | 1 111 504.00 | 1 111 504.00 |
AP Buildings | 110 775.00 | 83 684.00 | 27 091.00 | 110 775.00 |
AR Technical installations, industrial equipment and tools | 2 099.00 | 947.00 | 1 152.00 | 2 099.00 |
AT Other tangible assets | 354 525.00 | 231 800.00 | 122 725.00 | 354 525.00 |
BH Other financial assets | 3 774.00 | | 3 774.00 | 3 774.00 |
BJ TOTAL (I) | 1 584 227.00 | 317 981.00 | 1 266 246.00 | 1 584 227.00 |
BT Goods | 85 991.00 | | 85 991.00 | 85 991.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 96 670.00 | | 96 670.00 | 96 670.00 |
CD Marketable securities | 330 000.00 | | 330 000.00 | 330 000.00 |
CF Cash and cash equivalents | 85 279.00 | | 85 279.00 | 85 279.00 |
CH Prepaid expenses | 1 863.00 | | 1 863.00 | 1 863.00 |
CJ TOTAL (II) | 599 803.00 | | 599 803.00 | 599 803.00 |
CO Grand total (0 to V) | 2 184 030.00 | 317 981.00 | 1 866 050.00 | 2 184 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | 3 800.00 | | 3 800.00 |
DG Other reserves | 1 010 565.00 | 952 943.00 | | 1 010 565.00 |
DH Retained earnings | 367 606.00 | 367 606.00 | | 367 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 827.00 | 57 622.00 | | 38 827.00 |
DL TOTAL (I) | 1 458 798.00 | 1 419 972.00 | | 1 458 798.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | 47.00 | | 47.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 026.00 | 121 934.00 | | 70 026.00 |
DX Trade payables and related accounts | 269 332.00 | 333 999.00 | | 269 332.00 |
DY Tax and social security liabilities | 66 494.00 | 88 367.00 | | 66 494.00 |
EA Other liabilities | 1 353.00 | | | 1 353.00 |
EC TOTAL (IV) | 407 251.00 | 544 346.00 | | 407 251.00 |
EE Grand total (I to V) | 1 866 050.00 | 1 964 318.00 | | 1 866 050.00 |
EG Accrued income and payables due within one year | 407 251.00 | 474 159.00 | | 407 251.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 290 543.00 | |
FD Production sold - goods | | | 65 242.00 | |
FJ Net sales | | | 2 355 785.00 | |
FO Operating subsidies | | | 1 827.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 660.00 | |
FQ Other income | | | 57.00 | |
FR Total operating income (I) | | | 2 358 329.00 | |
FS Purchases of goods (including customs duties) | | | 1 451 988.00 | |
FT Inventory change (goods) | | | -1.00 | |
FW Other purchases and external expenses | | | 199 982.00 | |
FX Taxes, duties, and similar payments | | | 21 035.00 | |
FY Salaries and Wages | | | 500 351.00 | |
FZ Social Security Contributions | | | 89 578.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 50 937.00 | |
GE Other Expenses | | | 113.00 | |
GF Total Operating Expenses (II) | | | 2 313 984.00 | |
GG - OPERATING RESULT (I - II) | | | 44 345.00 | |
GL Other interest and similar income | | | 188.00 | |
GP Total financial income (V) | | | 188.00 | |
GR Interest and similar expenses | | | 3 443.00 | |
GU Total financial expenses (VI) | | | 3 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 984.00 | 7 592.00 | | 10 984.00 |
HB Exceptional income from capital transactions | | 58 500.00 | | |
HD Total exceptional income (VII) | 10 984.00 | 66 092.00 | | 10 984.00 |
HE Exceptional expenses on management operations | 3 398.00 | 3 489.00 | | 3 398.00 |
HF Exceptional expenses on capital transactions | | 57 302.00 | | |
HH Total exceptional expenses (VIII) | 3 398.00 | 60 792.00 | | 3 398.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 586.00 | 5 301.00 | | 7 586.00 |
HK Income tax | 9 849.00 | 22 753.00 | | 9 849.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 369 501.00 | 2 400 247.00 | | 2 369 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 330 675.00 | 2 342 625.00 | | 2 330 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 827.00 | 57 622.00 | | 38 827.00 |
| |
| 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 | 1 577 408.00 | | 6 819.00 | 1 577 408.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 774.00 | |
I4 DECREASES Grand Total | | | 1 584 227.00 | |
IO DECREASES Total including other intangible assets | | | 1 113 053.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 467 399.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 113 053.00 | | | 1 113 053.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 460 580.00 | | 6 819.00 | 460 580.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 774.00 | | | 3 774.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 267 043.00 | 50 937.00 | | 267 043.00 |
PE DEPRECIATION Total including other intangible assets | 1 549.00 | | | 1 549.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 265 494.00 | 50 937.00 | | 265 494.00 |
| |
| 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 | 269 332.00 | 269 332.00 | | 269 332.00 |
8C Staff and Related Accounts | 30 234.00 | 30 234.00 | | 30 234.00 |
8D Social Security and Other Social Organizations | 25 566.00 | 25 566.00 | | 25 566.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 353.00 | 1 353.00 | | 1 353.00 |
UT Other financial assets | 3 774.00 | | 3 774.00 | 3 774.00 |
UX Other trade receivables | 53 413.00 | 53 413.00 | | 53 413.00 |
VB VAT | 346.00 | 346.00 | | 346.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VI Group and Associates | 70 026.00 | 70 026.00 | | 70 026.00 |
VM Income taxes | 27 591.00 | 27 591.00 | | 27 591.00 |
VN Other taxes, similar payments | 15 320.00 | 15 320.00 | | 15 320.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 875.00 | 7 875.00 | | 7 875.00 |
VS Prepaid expenses | 1 863.00 | 1 863.00 | | 1 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 308.00 | 98 534.00 | 3 774.00 | 102 308.00 |
VW VAT | 2 819.00 | 2 819.00 | | 2 819.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 407 251.00 | 407 251.00 | | 407 251.00 |
