| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 24 392.00 | | 24 392.00 | 24 392.00 |
AN Land | 109 763.00 | | 109 763.00 | 109 763.00 |
AT Other tangible assets | 225 003.00 | 220 013.00 | 4 990.00 | 225 003.00 |
BF Loans | 61.00 | | 61.00 | 61.00 |
BJ TOTAL (I) | 359 219.00 | 220 013.00 | 139 206.00 | 359 219.00 |
BL Raw materials, supplies | 70 791.00 | | 70 791.00 | 70 791.00 |
CF Cash and cash equivalents | 276 212.00 | | 276 212.00 | 276 212.00 |
CJ TOTAL (II) | 347 003.00 | | 347 003.00 | 347 003.00 |
CO Grand total (0 to V) | 706 222.00 | 220 013.00 | 486 209.00 | 706 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 655.00 | | | 7 655.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 195 503.00 | | | 195 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 819.00 | | | 45 819.00 |
DL TOTAL (I) | 249 739.00 | | | 249 739.00 |
DX Trade payables and related accounts | 65 220.00 | | | 65 220.00 |
DY Tax and social security liabilities | 205 225.00 | | | 205 225.00 |
EA Other liabilities | 47 152.00 | | | 47 152.00 |
EC TOTAL (IV) | 317 597.00 | | | 317 597.00 |
EE Grand total (I to V) | 486 209.00 | | | 486 209.00 |
EG Accrued income and payables due within one year | 205 225.00 | | | 205 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 590 047.00 | | 590 047.00 | 590 047.00 |
FJ Net sales | 590 047.00 | | 590 047.00 | 590 047.00 |
FR Total operating income (I) | | | 590 047.00 | |
FU Purchases of raw materials and other supplies | | | 316 554.00 | |
FV Inventory change (raw materials and supplies) | | | 2 390.00 | |
FW Other purchases and external expenses | | | 66 432.00 | |
FX Taxes, duties, and similar payments | | | 10 120.00 | |
FY Salaries and Wages | | | 99 720.00 | |
FZ Social Security Contributions | | | 43 294.00 | |
GF Total Operating Expenses (II) | | | 538 510.00 | |
GG - OPERATING RESULT (I - II) | | | 51 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 537.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 718.00 | | | 5 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 590 047.00 | | | 590 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 544 228.00 | | | 544 228.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 819.00 | | | 45 819.00 |
| |
| 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 | 354 229.00 | 4 990.00 | | 354 229.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61.00 | |
I4 DECREASES Grand Total | | | 359 219.00 | |
IO DECREASES Total including other intangible assets | | | 24 392.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 334 766.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 392.00 | | | 24 392.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 329 776.00 | 4 990.00 | | 329 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61.00 | | | 61.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 220 013.00 | | | 220 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 220 013.00 | | | 220 013.00 |
| |
| 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 | 65 220.00 | 65 220.00 | | 65 220.00 |
8D Social Security and Other Social Organizations | 60 453.00 | 60 453.00 | | 60 453.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 152.00 | 47 152.00 | | 47 152.00 |
UP Loans | 61.00 | | | 61.00 |
VI Group and Associates | 32 400.00 | 32 400.00 | | 32 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61.00 | | 61.00 | 61.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 225.00 | 205 225.00 | | 205 225.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 10 120.00 | | | 10 120.00 |
ST Other accounts | 57 882.00 | | | 57 882.00 |
YV Retrocessions of fees, commissions and brokerage | 8 550.00 | | | 8 550.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 120.00 | | | 10 120.00 |
YY Amount of VAT collected | 118 009.00 | | | 118 009.00 |
YZ Total deductible VAT on goods and services | 66 120.00 | | | 66 120.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 432.00 | | | 66 432.00 |
