| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 867.00 | 4 573.00 | 18 294.00 | 22 867.00 |
AR Technical installations, industrial equipment and tools | 57 453.00 | 57 453.00 | | 57 453.00 |
AT Other tangible assets | 6 520.00 | 6 520.00 | | 6 520.00 |
BH Other financial assets | 7 953.00 | | 7 953.00 | 7 953.00 |
BJ TOTAL (I) | 94 794.00 | 68 547.00 | 26 247.00 | 94 794.00 |
BL Raw materials, supplies | 2 709.00 | | 2 709.00 | 2 709.00 |
BN Goods in progress | 3 656.00 | | 3 656.00 | 3 656.00 |
BR Intermediate and finished products | 44 029.00 | | 44 029.00 | 44 029.00 |
BX Customers and related accounts | 219 418.00 | | 219 418.00 | 219 418.00 |
BZ Other receivables | 12 136.00 | | 12 136.00 | 12 136.00 |
CF Cash and cash equivalents | 78 632.00 | | 78 632.00 | 78 632.00 |
CJ TOTAL (II) | 360 581.00 | | 360 581.00 | 360 581.00 |
CO Grand total (0 to V) | 455 375.00 | 68 547.00 | 386 828.00 | 455 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 29 252.00 | 29 252.00 | | 29 252.00 |
DH Retained earnings | 122 522.00 | 102 427.00 | | 122 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 683.00 | 20 095.00 | | 66 683.00 |
DL TOTAL (I) | 227 258.00 | 160 574.00 | | 227 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 476.00 | 27 722.00 | | 27 476.00 |
DX Trade payables and related accounts | 77 283.00 | 44 906.00 | | 77 283.00 |
DY Tax and social security liabilities | 54 471.00 | 66 862.00 | | 54 471.00 |
EA Other liabilities | 340.00 | 679.00 | | 340.00 |
EC TOTAL (IV) | 159 570.00 | 140 169.00 | | 159 570.00 |
EE Grand total (I to V) | 386 828.00 | 300 743.00 | | 386 828.00 |
EG Accrued income and payables due within one year | 159 570.00 | 140 169.00 | | 159 570.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 538 383.00 | |
FJ Net sales | | | 538 383.00 | |
FM Inventory production | | | -876.00 | |
FR Total operating income (I) | | | 537 506.00 | |
FU Purchases of raw materials and other supplies | | | 66 078.00 | |
FV Inventory change (raw materials and supplies) | | | -148.00 | |
FW Other purchases and external expenses | | | 122 989.00 | |
FX Taxes, duties, and similar payments | | | 5 342.00 | |
FY Salaries and Wages | | | 194 629.00 | |
FZ Social Security Contributions | | | 70 717.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 287.00 | |
GF Total Operating Expenses (II) | | | 461 894.00 | |
GG - OPERATING RESULT (I - II) | | | 75 612.00 | |
GR Interest and similar expenses | | | 463.00 | |
GU Total financial expenses (VI) | | | 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 237.00 | 127.00 | | 237.00 |
HD Total exceptional income (VII) | 237.00 | 127.00 | | 237.00 |
HF Exceptional expenses on capital transactions | 24.00 | 183.00 | | 24.00 |
HH Total exceptional expenses (VIII) | 24.00 | 183.00 | | 24.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 213.00 | -55.00 | | 213.00 |
HK Income tax | 8 679.00 | | | 8 679.00 |
HL TOTAL REVENUE (I + III + V + VII) | 537 743.00 | 558 351.00 | | 537 743.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 471 060.00 | 538 255.00 | | 471 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 683.00 | 20 095.00 | | 66 683.00 |
| |
| 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 | 128 483.00 | | | 128 483.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 953.00 | |
I4 DECREASES Grand Total | | | 94 794.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 974.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 954.00 | | | 96 954.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 662.00 | | | 8 662.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 241.00 | 2 287.00 | 32 981.00 | 99 241.00 |
PE DEPRECIATION Total including other intangible assets | 2 287.00 | 2 287.00 | | 2 287.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 954.00 | | 32 981.00 | 96 954.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 27 476.00 | 27 476.00 | | 27 476.00 |
8B Suppliers and Related Accounts | 77 283.00 | 77 283.00 | | 77 283.00 |
8K Other liabilities (including liabilities related to repo transactions) | 340.00 | 340.00 | | 340.00 |
UT Other financial assets | 7 953.00 | | | 7 953.00 |
UX Other trade receivables | 219 418.00 | | | 219 418.00 |
VP Miscellaneous | 12 136.00 | | | 12 136.00 |
VQ Other Taxes, Duties, and Similar Debts | 54 471.00 | 54 471.00 | | 54 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 239 507.00 | 231 554.00 | 7 953.00 | 239 507.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 570.00 | 159 570.00 | | 159 570.00 |
