| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 318 055.00 | 159 087.00 | 158 968.00 | 318 055.00 |
BH Other financial assets | 86 590.00 | | 86 590.00 | 86 590.00 |
BJ TOTAL (I) | 409 645.00 | 159 087.00 | 250 558.00 | 409 645.00 |
BZ Other receivables | 100 501.00 | | 100 501.00 | 100 501.00 |
CF Cash and cash equivalents | 276 887.00 | | 276 887.00 | 276 887.00 |
CH Prepaid expenses | 1 575.00 | | 1 575.00 | 1 575.00 |
CJ TOTAL (II) | 378 963.00 | | 378 963.00 | 378 963.00 |
CO Grand total (0 to V) | 788 608.00 | 159 087.00 | 629 521.00 | 788 608.00 |
CP Shares due in less than one year | 86 590.00 | | | 86 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 142 717.00 | 71 177.00 | | 142 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 210.00 | 71 540.00 | | 68 210.00 |
DL TOTAL (I) | 211 477.00 | 143 267.00 | | 211 477.00 |
DU Loans and Debts from Credit Institutions (3) | 153 596.00 | 195 108.00 | | 153 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 559.00 | 124 599.00 | | 124 559.00 |
DX Trade payables and related accounts | 90 142.00 | 114 149.00 | | 90 142.00 |
DY Tax and social security liabilities | 49 747.00 | 50 113.00 | | 49 747.00 |
EA Other liabilities | | 134.00 | | |
EC TOTAL (IV) | 418 044.00 | 484 104.00 | | 418 044.00 |
EE Grand total (I to V) | 629 521.00 | 627 370.00 | | 629 521.00 |
EG Accrued income and payables due within one year | 307 860.00 | 331 584.00 | | 307 860.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 759.00 | 2 451.00 | | 1 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 300 230.00 | | 1 300 230.00 | 1 300 230.00 |
FG Production sold - services | 129 476.00 | | 129 476.00 | 129 476.00 |
FJ Net sales | 1 429 707.00 | | 1 429 707.00 | 1 429 707.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 478.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 1 435 220.00 | |
FS Purchases of goods (including customs duties) | | | 981 960.00 | |
FU Purchases of raw materials and other supplies | | | 3 279.00 | |
FW Other purchases and external expenses | | | 122 315.00 | |
FX Taxes, duties, and similar payments | | | 23 203.00 | |
FY Salaries and Wages | | | 134 414.00 | |
FZ Social Security Contributions | | | 29 017.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 521.00 | |
GE Other Expenses | | | 856.00 | |
GF Total Operating Expenses (II) | | | 1 340 566.00 | |
GG - OPERATING RESULT (I - II) | | | 94 653.00 | |
GL Other interest and similar income | | | 1 868.00 | |
GP Total financial income (V) | | | 1 868.00 | |
GR Interest and similar expenses | | | 5 241.00 | |
GU Total financial expenses (VI) | | | 5 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 478.00 | 1 996.00 | | 5 478.00 |
A4 Equity method investments | 748.00 | 744.00 | | 748.00 |
HA Exceptional income from management transactions | 1 306.00 | 968.00 | | 1 306.00 |
HD Total exceptional income (VII) | 1 306.00 | 968.00 | | 1 306.00 |
HE Exceptional expenses on management operations | 118.00 | | | 118.00 |
HH Total exceptional expenses (VIII) | 118.00 | | | 118.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 188.00 | 968.00 | | 1 188.00 |
HK Income tax | 24 257.00 | 32 226.00 | | 24 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 438 393.00 | 1 494 368.00 | | 1 438 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 370 183.00 | 1 422 828.00 | | 1 370 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 210.00 | 71 540.00 | | 68 210.00 |
| |
| 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 | 409 645.00 | | | 409 645.00 |
I3 DECREASES Total Financial Fixed Assets | | | 86 590.00 | |
I4 DECREASES Grand Total | | | 409 645.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 318 055.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 318 055.00 | | | 318 055.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 590.00 | | | 86 590.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 113 566.00 | 45 521.00 | | 113 566.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 566.00 | 45 521.00 | | 113 566.00 |
| |
| 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 | 90 142.00 | 90 142.00 | | 90 142.00 |
8C Staff and Related Accounts | 20 418.00 | 20 418.00 | | 20 418.00 |
8D Social Security and Other Social Organizations | 9 986.00 | 9 986.00 | | 9 986.00 |
UT Other financial assets | 86 590.00 | 86 590.00 | | 86 590.00 |
VB VAT | 11 889.00 | | | 11 889.00 |
VG Loans with a maturity of up to one year at origin | 1 759.00 | 1 759.00 | | 1 759.00 |
VH Loans with a maturity of more than one year at origin | 151 837.00 | 41 654.00 | 110 183.00 | 151 837.00 |
VI Group and Associates | 124 559.00 | 124 559.00 | | 124 559.00 |
VK Loans repaid during the year | 40 820.00 | | | 40 820.00 |
VM Income taxes | 5 203.00 | | | 5 203.00 |
VP Miscellaneous | 1 041.00 | | | 1 041.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 344.00 | 19 344.00 | | 19 344.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 82 368.00 | | | 82 368.00 |
VS Prepaid expenses | 1 575.00 | | | 1 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 188 666.00 | 188 666.00 | | 188 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 418 044.00 | 307 860.00 | 110 183.00 | 418 044.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
