| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 420 000.00 | | 420 000.00 | 420 000.00 |
AR Technical installations, industrial equipment and tools | 5 243.00 | 5 243.00 | | 5 243.00 |
AT Other tangible assets | 144 410.00 | 131 054.00 | 13 356.00 | 144 410.00 |
BH Other financial assets | 27 000.00 | | 27 000.00 | 27 000.00 |
BJ TOTAL (I) | 613 468.00 | 136 297.00 | 477 171.00 | 613 468.00 |
BT Goods | 98 759.00 | | 98 759.00 | 98 759.00 |
BV Advances and down payments on orders | 420.00 | | 420.00 | 420.00 |
BX Customers and related accounts | 43 757.00 | | 43 757.00 | 43 757.00 |
BZ Other receivables | 47 781.00 | | 47 781.00 | 47 781.00 |
CF Cash and cash equivalents | 44 805.00 | | 44 805.00 | 44 805.00 |
CH Prepaid expenses | 5 444.00 | | 5 444.00 | 5 444.00 |
CJ TOTAL (II) | 240 965.00 | | 240 965.00 | 240 965.00 |
CO Grand total (0 to V) | 854 434.00 | 136 297.00 | 718 136.00 | 854 434.00 |
CU Other investments | 16 815.00 | | 16 815.00 | 16 815.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 590 000.00 | 590 000.00 | | 590 000.00 |
DD Legal reserve (1) | 15 851.00 | 14 000.00 | | 15 851.00 |
DH Retained earnings | 3 474.00 | 3 297.00 | | 3 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 998.00 | 37 028.00 | | 32 998.00 |
DL TOTAL (I) | 642 323.00 | 644 325.00 | | 642 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150.00 | 150.00 | | 150.00 |
DX Trade payables and related accounts | 41 854.00 | 30 687.00 | | 41 854.00 |
DY Tax and social security liabilities | 33 618.00 | 33 530.00 | | 33 618.00 |
EA Other liabilities | 192.00 | | | 192.00 |
EC TOTAL (IV) | 75 813.00 | 64 367.00 | | 75 813.00 |
EE Grand total (I to V) | 718 136.00 | 708 691.00 | | 718 136.00 |
EG Accrued income and payables due within one year | 75 813.00 | 64 367.00 | | 75 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 445 009.00 | 1 630.00 | 446 639.00 | 445 009.00 |
FJ Net sales | 445 009.00 | 1 630.00 | 446 639.00 | 445 009.00 |
FO Operating subsidies | | | 111.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 446 752.00 | |
FS Purchases of goods (including customs duties) | | | 152 053.00 | |
FT Inventory change (goods) | | | -4 670.00 | |
FU Purchases of raw materials and other supplies | | | 86.00 | |
FW Other purchases and external expenses | | | 115 065.00 | |
FX Taxes, duties, and similar payments | | | 4 162.00 | |
FY Salaries and Wages | | | 87 755.00 | |
FZ Social Security Contributions | | | 49 324.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 565.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 406 343.00 | |
GG - OPERATING RESULT (I - II) | | | 40 409.00 | |
GL Other interest and similar income | | | 493.00 | |
GP Total financial income (V) | | | 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 212.00 | 890.00 | | 2 212.00 |
HH Total exceptional expenses (VIII) | 2 212.00 | 890.00 | | 2 212.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 212.00 | -890.00 | | -2 212.00 |
HK Income tax | 5 692.00 | 7 546.00 | | 5 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 447 246.00 | 457 942.00 | | 447 246.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 414 247.00 | 420 914.00 | | 414 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 998.00 | 37 028.00 | | 32 998.00 |
| |
| 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 | 613 713.00 | | | 613 713.00 |
I3 DECREASES Total Financial Fixed Assets | | | 43 815.00 | |
I4 DECREASES Grand Total | | 245.00 | 613 468.00 | |
IO DECREASES Total including other intangible assets | | | 420 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 245.00 | 149 653.00 | |
KD ACQUISITIONS Total including other intangible assets | 420 000.00 | | | 420 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 149 898.00 | | | 149 898.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 43 815.00 | | | 43 815.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 133 977.00 | 2 565.00 | 245.00 | 133 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 133 977.00 | 2 565.00 | 245.00 | 133 977.00 |
| |
| 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 | 41 854.00 | 41 854.00 | | 41 854.00 |
8C Staff and Related Accounts | 2 410.00 | 2 410.00 | | 2 410.00 |
8D Social Security and Other Social Organizations | 20 505.00 | 20 505.00 | | 20 505.00 |
8K Other liabilities (including liabilities related to repo transactions) | 192.00 | 192.00 | | 192.00 |
UT Other financial assets | 27 000.00 | | | 27 000.00 |
UX Other trade receivables | 43 757.00 | | | 43 757.00 |
VI Group and Associates | 150.00 | 150.00 | | 150.00 |
VM Income taxes | 2 307.00 | | | 2 307.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 453.00 | 1 453.00 | | 1 453.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45 474.00 | | | 45 474.00 |
VS Prepaid expenses | 5 444.00 | | | 5 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 982.00 | 96 982.00 | 27 000.00 | 123 982.00 |
VW VAT | 9 250.00 | 9 250.00 | | 9 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 813.00 | 75 813.00 | | 75 813.00 |
