| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 401 217.00 | | 401 217.00 | 401 217.00 |
AJ Other Intangible Assets | 15 984.00 | 15 984.00 | | 15 984.00 |
AN Land | 77 470.00 | 77 470.00 | | 77 470.00 |
AP Buildings | 96 327.00 | 69 505.00 | 26 822.00 | 96 327.00 |
AR Technical installations, industrial equipment and tools | 288 738.00 | 251 388.00 | 37 351.00 | 288 738.00 |
AT Other tangible assets | 1 873 298.00 | 1 564 377.00 | 308 921.00 | 1 873 298.00 |
BD Other fixed assets | 182.00 | | 182.00 | 182.00 |
BH Other financial assets | 2 208.00 | | 2 208.00 | 2 208.00 |
BJ TOTAL (I) | 2 755 426.00 | 1 978 724.00 | 776 701.00 | 2 755 426.00 |
BT Goods | 52 357.00 | | 52 357.00 | 52 357.00 |
BX Customers and related accounts | 1 357 560.00 | 296 645.00 | 1 060 915.00 | 1 357 560.00 |
BZ Other receivables | 201 633.00 | | 201 633.00 | 201 633.00 |
CD Marketable securities | 16.00 | | 16.00 | 16.00 |
CF Cash and cash equivalents | 3 198 810.00 | | 3 198 810.00 | 3 198 810.00 |
CJ TOTAL (II) | 4 810 375.00 | 296 645.00 | 4 513 731.00 | 4 810 375.00 |
CO Grand total (0 to V) | 7 565 801.00 | 2 275 369.00 | 5 290 432.00 | 7 565 801.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 240.00 | 108 240.00 | | 108 240.00 |
DD Legal reserve (1) | 10 824.00 | 10 824.00 | | 10 824.00 |
DH Retained earnings | 1 793 422.00 | 1 705 645.00 | | 1 793 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 374 429.00 | 246 178.00 | | 374 429.00 |
DL TOTAL (I) | 2 286 916.00 | 2 070 886.00 | | 2 286 916.00 |
DQ Provisions for Expenses | 50 000.00 | 50 000.00 | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | 50 000.00 | | 50 000.00 |
DU Loans and Debts from Credit Institutions (3) | 178 149.00 | 121 481.00 | | 178 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 414 648.00 | 333 332.00 | | 414 648.00 |
DX Trade payables and related accounts | 1 504 211.00 | 1 371 383.00 | | 1 504 211.00 |
DY Tax and social security liabilities | 775 150.00 | 785 186.00 | | 775 150.00 |
EA Other liabilities | 81 359.00 | 67 640.00 | | 81 359.00 |
EC TOTAL (IV) | 2 953 516.00 | 2 679 023.00 | | 2 953 516.00 |
EE Grand total (I to V) | 5 290 432.00 | 4 799 909.00 | | 5 290 432.00 |
EG Accrued income and payables due within one year | 2 868 353.00 | 2 634 675.00 | | 2 868 353.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 43.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 921 307.00 | | 11 921 307.00 | 11 921 307.00 |
FG Production sold - services | 2 709.00 | | 2 709.00 | 2 709.00 |
FJ Net sales | 11 924 016.00 | | 11 924 016.00 | 11 924 016.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 221 229.00 | |
FQ Other income | | | 61.00 | |
FR Total operating income (I) | | | 12 145 305.00 | |
FS Purchases of goods (including customs duties) | | | 8 040 380.00 | |
FT Inventory change (goods) | | | 4 227.00 | |
FU Purchases of raw materials and other supplies | | | 10 036.00 | |
FW Other purchases and external expenses | | | 952 613.00 | |
FX Taxes, duties, and similar payments | | | 104 170.00 | |
FY Salaries and Wages | | | 1 549 578.00 | |
FZ Social Security Contributions | | | 587 146.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 156 606.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 269 335.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 11 674 118.00 | |
GG - OPERATING RESULT (I - II) | | | 471 187.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 6 873.00 | |
GU Total financial expenses (VI) | | | 6 873.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 872.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 464 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 21 742.00 | 19 122.00 | | 21 742.00 |
HB Exceptional income from capital transactions | 8 500.00 | 3 300.00 | | 8 500.00 |
HC Reversals of provisions and transfers of expenses | 50 000.00 | | | 50 000.00 |
HD Total exceptional income (VII) | 80 242.00 | 22 422.00 | | 80 242.00 |
HE Exceptional expenses on management operations | 2 682.00 | 18 622.00 | | 2 682.00 |
HG Exceptional depreciation and provisions | 50 000.00 | | | 50 000.00 |
HH Total exceptional expenses (VIII) | 52 682.00 | 18 622.00 | | 52 682.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 561.00 | 3 800.00 | | 27 561.00 |
HK Income tax | 117 447.00 | 89 057.00 | | 117 447.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 225 548.00 | 11 915 708.00 | | 12 225 548.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 851 119.00 | 11 669 530.00 | | 11 851 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 374 429.00 | 246 178.00 | | 374 429.00 |
| |
| 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 | 2 589 232.00 | | | 2 589 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 390.00 | |
I4 DECREASES Grand Total | | | 2 755 426.00 | |
IO DECREASES Total including other intangible assets | | | 417 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 335 834.00 | |
KD ACQUISITIONS Total including other intangible assets | 417 201.00 | | | 417 201.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 169 641.00 | | | 2 169 641.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 390.00 | | | 2 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 954 562.00 | 156 606.00 | 132 444.00 | 1 954 562.00 |
PE DEPRECIATION Total including other intangible assets | 15 984.00 | | | 15 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 938 578.00 | 156 606.00 | 132 444.00 | 1 938 578.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 50 000.00 | 50 000.00 | 50 000.00 | 50 000.00 |
7C Grand total | 50 000.00 | 50 000.00 | 50 000.00 | 50 000.00 |
UJ - Exceptional | | 50 000.00 | 50 000.00 | |
| |
| 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 | 1 504 211.00 | 1 504 211.00 | | 1 504 211.00 |
8K Other liabilities (including liabilities related to repo transactions) | 496 007.00 | 496 007.00 | | 496 007.00 |
UT Other financial assets | 2 208.00 | | 2 208.00 | 2 208.00 |
UX Other trade receivables | 1 357 560.00 | 1 357 560.00 | | 1 357 560.00 |
VH Loans with a maturity of more than one year at origin | 178 149.00 | 92 986.00 | 85 163.00 | 178 149.00 |
VJ Loans taken out during the year | 155 200.00 | | | 155 200.00 |
VK Loans repaid during the year | 98 490.00 | | | 98 490.00 |
VP Miscellaneous | 201 633.00 | 201 633.00 | | 201 633.00 |
VQ Other Taxes, Duties, and Similar Debts | 775 150.00 | 775 150.00 | | 775 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 561 401.00 | 1 559 193.00 | 2 208.00 | 1 561 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 953 516.00 | 2 868 353.00 | 85 163.00 | 2 953 516.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 44.00 | | | 44.00 |
