| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 009.00 | 9 009.00 | | 9 009.00 |
AH Goodwill | 90 707.00 | | 90 707.00 | 90 707.00 |
AP Buildings | 13 437.00 | 13 437.00 | | 13 437.00 |
AR Technical installations, industrial equipment and tools | 39 440.00 | 31 944.00 | 7 496.00 | 39 440.00 |
AT Other tangible assets | 24 722.00 | 15 991.00 | 8 731.00 | 24 722.00 |
BH Other financial assets | 7 481.00 | | 7 481.00 | 7 481.00 |
BJ TOTAL (I) | 185 396.00 | 70 381.00 | 115 015.00 | 185 396.00 |
BT Goods | 22 939.00 | | 22 939.00 | 22 939.00 |
BX Customers and related accounts | 312 802.00 | 10 400.00 | 302 402.00 | 312 802.00 |
BZ Other receivables | 14 770.00 | | 14 770.00 | 14 770.00 |
CD Marketable securities | 2 472.00 | | 2 472.00 | 2 472.00 |
CF Cash and cash equivalents | 224 336.00 | | 224 336.00 | 224 336.00 |
CH Prepaid expenses | 631.00 | | 631.00 | 631.00 |
CJ TOTAL (II) | 577 950.00 | 10 400.00 | 567 550.00 | 577 950.00 |
CO Grand total (0 to V) | 763 346.00 | 80 781.00 | 682 565.00 | 763 346.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 61 050.00 | 61 050.00 | | 61 050.00 |
DD Legal reserve (1) | 6 105.00 | 6 105.00 | | 6 105.00 |
DG Other reserves | 1 134.00 | 1 134.00 | | 1 134.00 |
DH Retained earnings | 8 482.00 | 146 032.00 | | 8 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 753.00 | 62 450.00 | | 158 753.00 |
DJ Investment subsidies | 7 860.00 | 9 748.00 | | 7 860.00 |
DL TOTAL (I) | 243 385.00 | 286 518.00 | | 243 385.00 |
DU Loans and Debts from Credit Institutions (3) | 309.00 | 433.00 | | 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 20 955.00 | | |
DX Trade payables and related accounts | 311 396.00 | 405 390.00 | | 311 396.00 |
DY Tax and social security liabilities | 125 176.00 | 86 089.00 | | 125 176.00 |
EA Other liabilities | 2 300.00 | 2 300.00 | | 2 300.00 |
EC TOTAL (IV) | 439 180.00 | 515 168.00 | | 439 180.00 |
EE Grand total (I to V) | 682 565.00 | 801 686.00 | | 682 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 252 193.00 | | 3 252 193.00 | 3 252 193.00 |
FJ Net sales | 3 252 193.00 | | 3 252 193.00 | 3 252 193.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 384.00 | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 3 252 607.00 | |
FS Purchases of goods (including customs duties) | | | 2 469 787.00 | |
FT Inventory change (goods) | | | -9 188.00 | |
FW Other purchases and external expenses | | | 220 074.00 | |
FX Taxes, duties, and similar payments | | | 14 354.00 | |
FY Salaries and Wages | | | 251 496.00 | |
FZ Social Security Contributions | | | 98 597.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 737.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 54.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 050 911.00 | |
GG - OPERATING RESULT (I - II) | | | 201 696.00 | |
GK Income from other securities and fixed asset receivables | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 201 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18 068.00 | | | 18 068.00 |
HB Exceptional income from capital transactions | 1 887.00 | 1 887.00 | | 1 887.00 |
HD Total exceptional income (VII) | 19 956.00 | 1 887.00 | | 19 956.00 |
HE Exceptional expenses on management operations | 450.00 | | | 450.00 |
HH Total exceptional expenses (VIII) | 450.00 | | | 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 506.00 | 1 887.00 | | 19 506.00 |
HK Income tax | 62 457.00 | 27 553.00 | | 62 457.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 272 571.00 | 3 951 039.00 | | 3 272 571.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 113 818.00 | 3 888 589.00 | | 3 113 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 753.00 | 62 450.00 | | 158 753.00 |
| |
| 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 | 190 733.00 | | 2 152.00 | 190 733.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 081.00 | |
I4 DECREASES Grand Total | | 7 489.00 | 185 396.00 | |
IO DECREASES Total including other intangible assets | | | 99 716.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 489.00 | 77 599.00 | |
KD ACQUISITIONS Total including other intangible assets | 99 716.00 | | | 99 716.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 937.00 | | 2 152.00 | 82 937.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 081.00 | | | 8 081.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 72 134.00 | 5 737.00 | 7 489.00 | 72 134.00 |
PE DEPRECIATION Total including other intangible assets | 9 009.00 | | | 9 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 125.00 | 5 737.00 | 7 489.00 | 63 125.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 730.00 | 54.00 | 384.00 | 10 730.00 |
7B Total provisions for depreciation | 10 730.00 | 54.00 | 384.00 | 10 730.00 |
7C Grand total | 10 730.00 | 54.00 | 384.00 | 10 730.00 |
UE of which provisions and reversals: - Operating | | 54.00 | 384.00 | |
| |
| 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 | 311 396.00 | 311 396.00 | | 311 396.00 |
8C Staff and Related Accounts | 33 559.00 | 33 559.00 | | 33 559.00 |
8D Social Security and Other Social Organizations | 32 190.00 | 32 190.00 | | 32 190.00 |
8E Income Taxes | 54 920.00 | 54 920.00 | | 54 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 300.00 | 2 300.00 | | 2 300.00 |
UT Other financial assets | 7 481.00 | | 7 481.00 | 7 481.00 |
UX Other trade receivables | 312 802.00 | 312 802.00 | | 312 802.00 |
VB VAT | 8 347.00 | 8 347.00 | | 8 347.00 |
VG Loans with a maturity of up to one year at origin | 309.00 | 309.00 | | 309.00 |
VP Miscellaneous | 5 849.00 | 5 849.00 | | 5 849.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 507.00 | 4 507.00 | | 4 507.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 574.00 | 574.00 | | 574.00 |
VS Prepaid expenses | 631.00 | 631.00 | | 631.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 335 684.00 | 328 203.00 | 7 481.00 | 335 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 439 180.00 | 439 180.00 | | 439 180.00 |
