| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 500 016.00 | | 500 016.00 | 500 016.00 |
AP Buildings | 110 414.00 | 110 016.00 | 398.00 | 110 414.00 |
AR Technical installations, industrial equipment and tools | 2 255.00 | 2 255.00 | | 2 255.00 |
AT Other tangible assets | 383 929.00 | 185 985.00 | 197 944.00 | 383 929.00 |
BH Other financial assets | 57 890.00 | | 57 890.00 | 57 890.00 |
BJ TOTAL (I) | 1 054 505.00 | 298 257.00 | 756 249.00 | 1 054 505.00 |
BZ Other receivables | 37 032.00 | | 37 032.00 | 37 032.00 |
CF Cash and cash equivalents | 246 632.00 | | 246 632.00 | 246 632.00 |
CH Prepaid expenses | 791.00 | | 791.00 | 791.00 |
CJ TOTAL (II) | 284 455.00 | | 284 455.00 | 284 455.00 |
CO Grand total (0 to V) | 1 338 960.00 | 298 257.00 | 1 040 703.00 | 1 338 960.00 |
CP Shares due in less than one year | 57 890.00 | | | 57 890.00 |
| |
| 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 | 670 838.00 | 639 963.00 | | 670 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 656.00 | 30 875.00 | | 44 656.00 |
DJ Investment subsidies | 18 333.00 | | | 18 333.00 |
DL TOTAL (I) | 742 212.00 | 679 222.00 | | 742 212.00 |
DU Loans and Debts from Credit Institutions (3) | 166 683.00 | 223 155.00 | | 166 683.00 |
DX Trade payables and related accounts | 65 582.00 | 164 740.00 | | 65 582.00 |
DY Tax and social security liabilities | 65 729.00 | 53 733.00 | | 65 729.00 |
EA Other liabilities | 497.00 | 1 615.00 | | 497.00 |
EC TOTAL (IV) | 298 491.00 | 443 243.00 | | 298 491.00 |
EE Grand total (I to V) | 1 040 703.00 | 1 122 465.00 | | 1 040 703.00 |
EG Accrued income and payables due within one year | 190 080.00 | 276 890.00 | | 190 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 299 379.00 | | 1 299 379.00 | 1 299 379.00 |
FJ Net sales | 1 299 379.00 | | 1 299 379.00 | 1 299 379.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 826.00 | |
FQ Other income | | | 257.00 | |
FR Total operating income (I) | | | 1 306 462.00 | |
FS Purchases of goods (including customs duties) | | | 551 325.00 | |
FW Other purchases and external expenses | | | 367 310.00 | |
FX Taxes, duties, and similar payments | | | 20 004.00 | |
FY Salaries and Wages | | | 222 159.00 | |
FZ Social Security Contributions | | | 51 599.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 509.00 | |
GE Other Expenses | | | 1 033.00 | |
GF Total Operating Expenses (II) | | | 1 253 939.00 | |
GG - OPERATING RESULT (I - II) | | | 52 523.00 | |
GR Interest and similar expenses | | | 4 934.00 | |
GU Total financial expenses (VI) | | | 4 934.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 826.00 | 5 813.00 | | 5 826.00 |
A4 Equity method investments | 905.00 | 1 008.00 | | 905.00 |
HB Exceptional income from capital transactions | 1 667.00 | | | 1 667.00 |
HD Total exceptional income (VII) | 1 667.00 | | | 1 667.00 |
HF Exceptional expenses on capital transactions | | 6 687.00 | | |
HH Total exceptional expenses (VIII) | | 6 687.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 667.00 | -6 687.00 | | 1 667.00 |
HK Income tax | 4 599.00 | 2 640.00 | | 4 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 308 129.00 | 1 277 543.00 | | 1 308 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 263 472.00 | 1 246 667.00 | | 1 263 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 656.00 | 30 875.00 | | 44 656.00 |
HP References: Equipment leasing | 1 265.00 | 3 191.00 | | 1 265.00 |
| |
| 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 | 1 053 880.00 | | 625.00 | 1 053 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 890.00 | |
I4 DECREASES Grand Total | | | 1 054 505.00 | |
IO DECREASES Total including other intangible assets | | | 500 016.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 496 598.00 | |
KD ACQUISITIONS Total including other intangible assets | 500 016.00 | | | 500 016.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 495 948.00 | | 651.00 | 495 948.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 57 916.00 | | -26.00 | 57 916.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 257 748.00 | 40 509.00 | | 257 748.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 257 748.00 | 40 509.00 | | 257 748.00 |
| |
| 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 | 65 582.00 | 65 582.00 | | 65 582.00 |
8C Staff and Related Accounts | 14 859.00 | 14 859.00 | | 14 859.00 |
8D Social Security and Other Social Organizations | 33 847.00 | 33 847.00 | | 33 847.00 |
8K Other liabilities (including liabilities related to repo transactions) | 497.00 | 497.00 | | 497.00 |
UT Other financial assets | 57 890.00 | 57 890.00 | | 57 890.00 |
VB VAT | 14 807.00 | | | 14 807.00 |
VG Loans with a maturity of up to one year at origin | 330.00 | 330.00 | | 330.00 |
VH Loans with a maturity of more than one year at origin | 166 353.00 | 57 942.00 | 108 411.00 | 166 353.00 |
VK Loans repaid during the year | 56 507.00 | | | 56 507.00 |
VM Income taxes | 21 321.00 | | | 21 321.00 |
VP Miscellaneous | 243.00 | | | 243.00 |
VQ Other Taxes, Duties, and Similar Debts | 561.00 | 561.00 | | 561.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 661.00 | | | 661.00 |
VS Prepaid expenses | 791.00 | | | 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 713.00 | 95 713.00 | | 95 713.00 |
VW VAT | 16 462.00 | 16 462.00 | | 16 462.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 491.00 | 190 080.00 | 108 411.00 | 298 491.00 |
