| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 000.00 | 8 000.00 | | 8 000.00 |
AH Goodwill | 984 461.00 | | 984 461.00 | 984 461.00 |
AR Technical installations, industrial equipment and tools | 5 972.00 | 1 297.00 | 4 675.00 | 5 972.00 |
AT Other tangible assets | 486 363.00 | 485 443.00 | 920.00 | 486 363.00 |
BH Other financial assets | 27 323.00 | | 27 323.00 | 27 323.00 |
BJ TOTAL (I) | 1 512 119.00 | 494 741.00 | 1 017 378.00 | 1 512 119.00 |
BT Goods | 330 788.00 | | 330 788.00 | 330 788.00 |
BX Customers and related accounts | 209 372.00 | | 209 372.00 | 209 372.00 |
BZ Other receivables | 70 784.00 | | 70 784.00 | 70 784.00 |
CF Cash and cash equivalents | 19 442.00 | | 19 442.00 | 19 442.00 |
CJ TOTAL (II) | 630 385.00 | | 630 385.00 | 630 385.00 |
CO Grand total (0 to V) | 2 142 504.00 | 494 741.00 | 1 647 764.00 | 2 142 504.00 |
CP Shares due in less than one year | 27 323.00 | | | 27 323.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 922 317.00 | 922 317.00 | | 922 317.00 |
DD Legal reserve (1) | 23 325.00 | 23 325.00 | | 23 325.00 |
DH Retained earnings | -304 268.00 | -315 607.00 | | -304 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 522.00 | 11 339.00 | | 29 522.00 |
DL TOTAL (I) | 670 895.00 | 641 373.00 | | 670 895.00 |
DQ Provisions for Expenses | 70 000.00 | | | 70 000.00 |
DR TOTAL (IV) | 70 000.00 | | | 70 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229 000.00 | 229 000.00 | | 229 000.00 |
DX Trade payables and related accounts | 474 617.00 | 341 683.00 | | 474 617.00 |
DY Tax and social security liabilities | 117 776.00 | 102 109.00 | | 117 776.00 |
EA Other liabilities | 85 476.00 | 50 316.00 | | 85 476.00 |
EC TOTAL (IV) | 906 869.00 | 723 108.00 | | 906 869.00 |
EE Grand total (I to V) | 1 647 764.00 | 1 364 481.00 | | 1 647 764.00 |
EG Accrued income and payables due within one year | 906 869.00 | 723 108.00 | | 906 869.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 137 465.00 | | 2 137 465.00 | 2 137 465.00 |
FG Production sold - services | 113 009.00 | | 113 009.00 | 113 009.00 |
FJ Net sales | 2 250 475.00 | | 2 250 475.00 | 2 250 475.00 |
FO Operating subsidies | | | 6 040.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29 760.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 2 286 285.00 | |
FS Purchases of goods (including customs duties) | | | 1 861 684.00 | |
FU Purchases of raw materials and other supplies | | | 2.00 | |
FV Inventory change (raw materials and supplies) | | | -126 711.00 | |
FW Other purchases and external expenses | | | 191 590.00 | |
FX Taxes, duties, and similar payments | | | 12 355.00 | |
FY Salaries and Wages | | | 141 407.00 | |
FZ Social Security Contributions | | | 58 361.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 314.00 | |
GB Operating Expenses - Provisions | | | 70 000.00 | |
GE Other Expenses | | | 40 759.00 | |
GF Total Operating Expenses (II) | | | 2 250 760.00 | |
GG - OPERATING RESULT (I - II) | | | 35 524.00 | |
GL Other interest and similar income | | | 596.00 | |
GP Total financial income (V) | | | 596.00 | |
GR Interest and similar expenses | | | 251.00 | |
GU Total financial expenses (VI) | | | 251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 13 592.00 | | |
HD Total exceptional income (VII) | | 13 592.00 | | |
HE Exceptional expenses on management operations | 2 158.00 | 11 274.00 | | 2 158.00 |
HH Total exceptional expenses (VIII) | 2 158.00 | 11 274.00 | | 2 158.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 158.00 | 2 318.00 | | -2 158.00 |
HK Income tax | 4 189.00 | 1 319.00 | | 4 189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 286 880.00 | 1 930 098.00 | | 2 286 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 257 358.00 | 1 918 759.00 | | 2 257 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 522.00 | 11 339.00 | | 29 522.00 |
| |
| 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 | 1 511 529.00 | | 654.00 | 1 511 529.00 |
I3 DECREASES Total Financial Fixed Assets | | 63.00 | 27 323.00 | |
I4 DECREASES Grand Total | | 63.00 | 1 512 119.00 | |
IO DECREASES Total including other intangible assets | | | 992 461.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 492 335.00 | |
KD ACQUISITIONS Total including other intangible assets | 992 461.00 | | | 992 461.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 491 811.00 | | 524.00 | 491 811.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 257.00 | | 130.00 | 27 257.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 493 426.00 | 1 314.00 | | 493 426.00 |
PE DEPRECIATION Total including other intangible assets | 8 000.00 | | | 8 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 485 426.00 | 1 314.00 | | 485 426.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | 70 000.00 | | |
6N Inventories and work in progress | 20 760.00 | | 20 760.00 | 20 760.00 |
7B Total provisions for depreciation | 29 760.00 | | 29 760.00 | 29 760.00 |
7C Grand total | 29 760.00 | 70 000.00 | 29 760.00 | 29 760.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 70 000.00 | 29 760.00 | |
| |
| 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 | 474 617.00 | 474 617.00 | | 474 617.00 |
8C Staff and Related Accounts | 29 904.00 | 29 904.00 | | 29 904.00 |
8D Social Security and Other Social Organizations | 78 338.00 | 78 338.00 | | 78 338.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85 476.00 | 85 476.00 | | 85 476.00 |
UT Other financial assets | 27 323.00 | 27 323.00 | | 27 323.00 |
UX Other trade receivables | 209 372.00 | 209 372.00 | | 209 372.00 |
UY Staff and related accounts | 910.00 | 910.00 | | 910.00 |
VB VAT | 21 860.00 | 21 860.00 | | 21 860.00 |
VC Group and associates | 5 741.00 | 5 741.00 | | 5 741.00 |
VI Group and Associates | 229 000.00 | 229 000.00 | | 229 000.00 |
VJ Loans taken out during the year | 25 000.00 | | | 25 000.00 |
VK Loans repaid during the year | 25 000.00 | | | 25 000.00 |
VP Miscellaneous | 237.00 | 237.00 | | 237.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 063.00 | 4 063.00 | | 4 063.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 037.00 | 42 037.00 | | 42 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 307 480.00 | 307 480.00 | | 307 480.00 |
VW VAT | 5 471.00 | 5 471.00 | | 5 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 906 869.00 | 906 869.00 | | 906 869.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
