| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 040.00 | 1 040.00 | | 1 040.00 |
AH Goodwill | 260 000.00 | | 260 000.00 | 260 000.00 |
AJ Other Intangible Assets | 460.00 | 307.00 | 153.00 | 460.00 |
AR Technical installations, industrial equipment and tools | 13 849.00 | 12 551.00 | 1 298.00 | 13 849.00 |
AT Other tangible assets | 162 505.00 | 131 342.00 | 31 163.00 | 162 505.00 |
BF Loans | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 439 355.00 | 145 240.00 | 294 115.00 | 439 355.00 |
BL Raw materials, supplies | 5 916.00 | | 5 916.00 | 5 916.00 |
BZ Other receivables | 58 660.00 | | 58 660.00 | 58 660.00 |
CF Cash and cash equivalents | 41 126.00 | | 41 126.00 | 41 126.00 |
CH Prepaid expenses | 16 070.00 | | 16 070.00 | 16 070.00 |
CJ TOTAL (II) | 121 772.00 | | 121 772.00 | 121 772.00 |
CO Grand total (0 to V) | 561 126.00 | 145 240.00 | 415 886.00 | 561 126.00 |
CP Shares due in less than one year | 1 500.00 | | | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 190 000.00 | 180 000.00 | | 190 000.00 |
DH Retained earnings | 149.00 | -35 120.00 | | 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 128.00 | 55 269.00 | | 28 128.00 |
DL TOTAL (I) | 231 477.00 | 213 349.00 | | 231 477.00 |
DU Loans and Debts from Credit Institutions (3) | 46 975.00 | 47 150.00 | | 46 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 980.00 | 23 907.00 | | 23 980.00 |
DX Trade payables and related accounts | 33 707.00 | 42 102.00 | | 33 707.00 |
DY Tax and social security liabilities | 79 747.00 | 69 893.00 | | 79 747.00 |
EC TOTAL (IV) | 184 410.00 | 183 053.00 | | 184 410.00 |
EE Grand total (I to V) | 415 886.00 | 396 402.00 | | 415 886.00 |
EG Accrued income and payables due within one year | 184 410.00 | 183 053.00 | | 184 410.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 15 276.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 784 854.00 | |
FJ Net sales | | | 784 854.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 784 858.00 | |
FU Purchases of raw materials and other supplies | | | 110 516.00 | |
FV Inventory change (raw materials and supplies) | | | -239.00 | |
FW Other purchases and external expenses | | | 102 156.00 | |
FX Taxes, duties, and similar payments | | | 55 384.00 | |
FY Salaries and Wages | | | 382 949.00 | |
FZ Social Security Contributions | | | 96 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 018.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 761 954.00 | |
GG - OPERATING RESULT (I - II) | | | 22 904.00 | |
GH Attributed profit or transferred loss (III) | | | 14 256.00 | |
GR Interest and similar expenses | | | 3 405.00 | |
GU Total financial expenses (VI) | | | 3 405.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 405.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 628.00 | 5 315.00 | | 5 628.00 |
HL TOTAL REVENUE (I + III + V + VII) | 799 114.00 | 773 722.00 | | 799 114.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 770 987.00 | 718 453.00 | | 770 987.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 128.00 | 55 269.00 | | 28 128.00 |
| |
| 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 | 439 355.00 | | | 439 355.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | | 439 355.00 | |
IO DECREASES Total including other intangible assets | | | 261 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 176 355.00 | |
KD ACQUISITIONS Total including other intangible assets | 261 500.00 | | | 261 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 176 355.00 | | | 176 355.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 222.00 | 15 018.00 | | 130 222.00 |
PE DEPRECIATION Total including other intangible assets | 1 316.00 | 31.00 | | 1 316.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 128 906.00 | 14 987.00 | | 128 906.00 |
| |
| 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 | 33 707.00 | 33 707.00 | | 33 707.00 |
8C Staff and Related Accounts | 10 685.00 | 10 685.00 | | 10 685.00 |
8D Social Security and Other Social Organizations | 63 700.00 | 63 700.00 | | 63 700.00 |
UP Loans | 1 500.00 | 1 500.00 | | 1 500.00 |
VC Group and associates | 52 300.00 | 52 300.00 | | 52 300.00 |
VH Loans with a maturity of more than one year at origin | 46 975.00 | 46 975.00 | | 46 975.00 |
VI Group and Associates | 23 980.00 | 23 980.00 | | 23 980.00 |
VJ Loans taken out during the year | 47 693.00 | | | 47 693.00 |
VK Loans repaid during the year | 31 338.00 | | | 31 338.00 |
VM Income taxes | 3 079.00 | 3 079.00 | | 3 079.00 |
VP Miscellaneous | 2 012.00 | 2 012.00 | | 2 012.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 362.00 | 5 362.00 | | 5 362.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 269.00 | 1 269.00 | | 1 269.00 |
VS Prepaid expenses | 16 070.00 | 16 070.00 | | 16 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 230.00 | 76 230.00 | | 76 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 410.00 | 184 410.00 | | 184 410.00 |
