| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 867.00 | | 22 867.00 | 22 867.00 |
AR Technical installations, industrial equipment and tools | 1 689.00 | 1 555.00 | 134.00 | 1 689.00 |
AT Other tangible assets | 55 840.00 | 52 625.00 | 3 215.00 | 55 840.00 |
BD Other fixed assets | 107 611.00 | | 107 611.00 | 107 611.00 |
BH Other financial assets | 1 375.00 | | 1 375.00 | 1 375.00 |
BJ TOTAL (I) | 189 882.00 | 54 180.00 | 135 702.00 | 189 882.00 |
BT Goods | 237 905.00 | 6 113.00 | 231 792.00 | 237 905.00 |
BX Customers and related accounts | 15 007.00 | | 15 007.00 | 15 007.00 |
BZ Other receivables | 430 477.00 | | 430 477.00 | 430 477.00 |
CF Cash and cash equivalents | 187 034.00 | | 187 034.00 | 187 034.00 |
CH Prepaid expenses | 2 515.00 | | 2 515.00 | 2 515.00 |
CJ TOTAL (II) | 872 939.00 | 6 113.00 | 866 826.00 | 872 939.00 |
CO Grand total (0 to V) | 1 062 821.00 | 60 293.00 | 1 002 528.00 | 1 062 821.00 |
CP Shares due in less than one year | 1 375.00 | | | 1 375.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 130.00 | 36 130.00 | | 36 130.00 |
DD Legal reserve (1) | 3 613.00 | 3 613.00 | | 3 613.00 |
DG Other reserves | 786 953.00 | 742 248.00 | | 786 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 028.00 | 44 705.00 | | 49 028.00 |
DL TOTAL (I) | 875 724.00 | 826 696.00 | | 875 724.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 821.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 15 196.00 | 5 829.00 | | 15 196.00 |
DX Trade payables and related accounts | 87 782.00 | 108 505.00 | | 87 782.00 |
DY Tax and social security liabilities | 23 826.00 | 23 427.00 | | 23 826.00 |
EA Other liabilities | | 5 820.00 | | |
EC TOTAL (IV) | 126 804.00 | 147 402.00 | | 126 804.00 |
EE Grand total (I to V) | 1 002 528.00 | 974 098.00 | | 1 002 528.00 |
EG Accrued income and payables due within one year | 126 804.00 | 147 402.00 | | 126 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 670 571.00 | | 670 571.00 | 670 571.00 |
FJ Net sales | 670 571.00 | | 670 571.00 | 670 571.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 471.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 679 059.00 | |
FS Purchases of goods (including customs duties) | | | 403 844.00 | |
FT Inventory change (goods) | | | 6 680.00 | |
FU Purchases of raw materials and other supplies | | | 2 640.00 | |
FW Other purchases and external expenses | | | 120 048.00 | |
FX Taxes, duties, and similar payments | | | 5 052.00 | |
FY Salaries and Wages | | | 68 698.00 | |
FZ Social Security Contributions | | | 8 099.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 551.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 113.00 | |
GE Other Expenses | | | 697.00 | |
GF Total Operating Expenses (II) | | | 625 422.00 | |
GG - OPERATING RESULT (I - II) | | | 53 637.00 | |
GL Other interest and similar income | | | 7 001.00 | |
GP Total financial income (V) | | | 7 001.00 | |
GR Interest and similar expenses | | | 940.00 | |
GU Total financial expenses (VI) | | | 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 548.00 | | | 548.00 |
HE Exceptional expenses on management operations | | 49.00 | | |
HH Total exceptional expenses (VIII) | | 49.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -49.00 | | |
HK Income tax | 10 670.00 | 9 296.00 | | 10 670.00 |
HL TOTAL REVENUE (I + III + V + VII) | 686 059.00 | 665 308.00 | | 686 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 637 032.00 | 620 603.00 | | 637 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 028.00 | 44 705.00 | | 49 028.00 |
| |
| 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 | 189 882.00 | | | 189 882.00 |
I3 DECREASES Total Financial Fixed Assets | | | 109 486.00 | |
I4 DECREASES Grand Total | | | 189 882.00 | |
IO DECREASES Total including other intangible assets | | | 22 867.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 529.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 867.00 | | | 22 867.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 529.00 | | | 57 529.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 109 486.00 | | | 109 486.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 629.00 | 3 551.00 | | 50 629.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 629.00 | 3 551.00 | | 50 629.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 8 471.00 | 6 113.00 | 8 471.00 | 8 471.00 |
7B Total provisions for depreciation | 8 471.00 | 6 113.00 | 8 471.00 | 8 471.00 |
7C Grand total | 8 471.00 | 6 113.00 | 8 471.00 | 8 471.00 |
UE of which provisions and reversals: - Operating | | 6 113.00 | 8 471.00 | |
| |
| 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 | 87 782.00 | 87 782.00 | | 87 782.00 |
8C Staff and Related Accounts | 9 772.00 | 9 772.00 | | 9 772.00 |
8D Social Security and Other Social Organizations | 3 232.00 | 3 232.00 | | 3 232.00 |
UT Other financial assets | 1 375.00 | 1 375.00 | | 1 375.00 |
UX Other trade receivables | 15 007.00 | | | 15 007.00 |
UY Staff and related accounts | 628.00 | | | 628.00 |
VB VAT | 4 031.00 | | | 4 031.00 |
VC Group and associates | 45 000.00 | | | 45 000.00 |
VI Group and Associates | 15 196.00 | 15 196.00 | | 15 196.00 |
VK Loans repaid during the year | 3 821.00 | | | 3 821.00 |
VM Income taxes | 2 170.00 | | | 2 170.00 |
VP Miscellaneous | 233.00 | | | 233.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 041.00 | 1 041.00 | | 1 041.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 378 415.00 | | | 378 415.00 |
VS Prepaid expenses | 2 515.00 | | | 2 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 449 375.00 | 449 375.00 | | 449 375.00 |
VW VAT | 9 781.00 | 9 781.00 | | 9 781.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 804.00 | 126 804.00 | | 126 804.00 |
