| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 285.00 | 1 285.00 | | 1 285.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 1 798.00 | 1 798.00 | | 1 798.00 |
AT Other tangible assets | 34 140.00 | 12 908.00 | 21 232.00 | 34 140.00 |
BD Other fixed assets | 44.00 | | 44.00 | 44.00 |
BH Other financial assets | 2 195.00 | | 2 195.00 | 2 195.00 |
BJ TOTAL (I) | 113 782.00 | 15 991.00 | 97 791.00 | 113 782.00 |
BT Goods | 68 529.00 | 5 861.00 | 62 668.00 | 68 529.00 |
BZ Other receivables | 56 135.00 | | 56 135.00 | 56 135.00 |
CF Cash and cash equivalents | 15 424.00 | | 15 424.00 | 15 424.00 |
CH Prepaid expenses | 1 039.00 | | 1 039.00 | 1 039.00 |
CJ TOTAL (II) | 141 127.00 | 5 861.00 | 135 266.00 | 141 127.00 |
CO Grand total (0 to V) | 254 909.00 | 21 851.00 | 233 057.00 | 254 909.00 |
CP Shares due in less than one year | 2 195.00 | | | 2 195.00 |
CU Other investments | 4 320.00 | | 4 320.00 | 4 320.00 |
| |
| 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 | 82 115.00 | 45 799.00 | | 82 115.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 984.00 | 36 317.00 | | 22 984.00 |
DL TOTAL (I) | 113 900.00 | 90 915.00 | | 113 900.00 |
DU Loans and Debts from Credit Institutions (3) | 71 146.00 | 84 552.00 | | 71 146.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 258.00 | 11 752.00 | | 9 258.00 |
DX Trade payables and related accounts | 22 112.00 | 15 782.00 | | 22 112.00 |
DY Tax and social security liabilities | 13 784.00 | 9 835.00 | | 13 784.00 |
EA Other liabilities | 2 857.00 | 2 160.00 | | 2 857.00 |
EC TOTAL (IV) | 119 158.00 | 124 081.00 | | 119 158.00 |
EE Grand total (I to V) | 233 057.00 | 214 997.00 | | 233 057.00 |
EG Accrued income and payables due within one year | 61 626.00 | 52 954.00 | | 61 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 263 572.00 | |
FG Production sold - services | | | 174.00 | |
FJ Net sales | | | 263 746.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 263 750.00 | |
FS Purchases of goods (including customs duties) | | | 191 964.00 | |
FT Inventory change (goods) | | | -42 187.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 43 796.00 | |
FX Taxes, duties, and similar payments | | | 4 069.00 | |
FY Salaries and Wages | | | 34 575.00 | |
FZ Social Security Contributions | | | 102.00 | |
GB Operating Expenses - Provisions | | | 4 985.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 237 306.00 | |
GG - OPERATING RESULT (I - II) | | | 26 444.00 | |
GK Income from other securities and fixed asset receivables | | | 528.00 | |
GP Total financial income (V) | | | 528.00 | |
GR Interest and similar expenses | | | 1 098.00 | |
GU Total financial expenses (VI) | | | 1 098.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 902.00 | 90 111.00 | | 2 902.00 |
HH Total exceptional expenses (VIII) | 679.00 | 49 963.00 | | 679.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 223.00 | 40 148.00 | | 2 223.00 |
HK Income tax | 5 112.00 | 4 005.00 | | 5 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 179.00 | 343 250.00 | | 267 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 244 195.00 | 306 933.00 | | 244 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 984.00 | 36 317.00 | | 22 984.00 |
| |
| 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 | 112 532.00 | | 1 700.00 | 112 532.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 559.00 | |
I4 DECREASES Grand Total | | 450.00 | 113 782.00 | |
IO DECREASES Total including other intangible assets | | | 71 285.00 | |
IY DECREASES Total Tangible Fixed Assets | | 450.00 | 35 938.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 285.00 | | | 71 285.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 688.00 | | 1 700.00 | 34 688.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 559.00 | | | 6 559.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 250.00 | 3 185.00 | 444.00 | 13 250.00 |
PE DEPRECIATION Total including other intangible assets | 1 285.00 | | | 1 285.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 965.00 | 3 185.00 | 444.00 | 11 965.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 061.00 | 1 800.00 | | 4 061.00 |
7B Total provisions for depreciation | 4 061.00 | 1 800.00 | | 4 061.00 |
7C Grand total | 4 061.00 | 1 800.00 | | 4 061.00 |
UE of which provisions and reversals: - Operating | | 1 800.00 | | |
| |
| 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 | 22 112.00 | 22 112.00 | | 22 112.00 |
8D Social Security and Other Social Organizations | 2 172.00 | 2 172.00 | | 2 172.00 |
8E Income Taxes | 1 108.00 | 1 108.00 | | 1 108.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 857.00 | 2 857.00 | | 2 857.00 |
UT Other financial assets | 2 195.00 | 2 195.00 | | 2 195.00 |
VB VAT | 4 011.00 | | | 4 011.00 |
VH Loans with a maturity of more than one year at origin | 71 146.00 | 13 614.00 | 56 325.00 | 71 146.00 |
VI Group and Associates | 9 258.00 | 9 258.00 | | 9 258.00 |
VK Loans repaid during the year | 13 407.00 | | | 13 407.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 527.00 | 1 527.00 | | 1 527.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 124.00 | | | 52 124.00 |
VS Prepaid expenses | 1 039.00 | | | 1 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 369.00 | 59 369.00 | | 59 369.00 |
VW VAT | 8 977.00 | 8 977.00 | | 8 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 158.00 | 61 626.00 | 56 325.00 | 119 158.00 |
