| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 573 315.00 | | 573 315.00 | 573 315.00 |
AJ Other Intangible Assets | 138 693.00 | 62 778.00 | 75 915.00 | 138 693.00 |
AP Buildings | 162 288.00 | 82 783.00 | 79 505.00 | 162 288.00 |
AR Technical installations, industrial equipment and tools | 1 673.00 | 1 673.00 | | 1 673.00 |
AT Other tangible assets | 27 791.00 | 25 367.00 | 2 424.00 | 27 791.00 |
BD Other fixed assets | 76.00 | | 76.00 | 76.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 903 996.00 | 172 600.00 | 731 396.00 | 903 996.00 |
BT Goods | 200 625.00 | | 200 625.00 | 200 625.00 |
BX Customers and related accounts | 67 575.00 | | 67 575.00 | 67 575.00 |
BZ Other receivables | 24 446.00 | | 24 446.00 | 24 446.00 |
CD Marketable securities | 405 251.00 | | 405 251.00 | 405 251.00 |
CF Cash and cash equivalents | 353 682.00 | | 353 682.00 | 353 682.00 |
CH Prepaid expenses | 2 532.00 | | 2 532.00 | 2 532.00 |
CJ TOTAL (II) | 1 054 111.00 | | 1 054 111.00 | 1 054 111.00 |
CO Grand total (0 to V) | 1 958 107.00 | 172 600.00 | 1 785 507.00 | 1 958 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 20 006.00 | 16 872.00 | | 20 006.00 |
DH Retained earnings | 263 712.00 | 284 159.00 | | 263 712.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 043.00 | 62 687.00 | | 74 043.00 |
DL TOTAL (I) | 1 157 761.00 | 1 163 718.00 | | 1 157 761.00 |
DU Loans and Debts from Credit Institutions (3) | 44 016.00 | 67 738.00 | | 44 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 346 915.00 | 270 774.00 | | 346 915.00 |
DX Trade payables and related accounts | 178 388.00 | 182 593.00 | | 178 388.00 |
DY Tax and social security liabilities | 58 427.00 | 74 603.00 | | 58 427.00 |
EC TOTAL (IV) | 627 746.00 | 595 707.00 | | 627 746.00 |
EE Grand total (I to V) | 1 785 507.00 | 1 759 425.00 | | 1 785 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 916 486.00 | |
FD Production sold - goods | | | | |
FJ Net sales | | | 1 916 486.00 | |
FO Operating subsidies | | | 840.00 | |
FQ Other income | | | 21 453.00 | |
FR Total operating income (I) | | | 1 938 779.00 | |
FS Purchases of goods (including customs duties) | | | 1 344 261.00 | |
FT Inventory change (goods) | | | -9 620.00 | |
FU Purchases of raw materials and other supplies | | | 5 772.00 | |
FW Other purchases and external expenses | | | 80 812.00 | |
FX Taxes, duties, and similar payments | | | 4 318.00 | |
FY Salaries and Wages | | | 339 397.00 | |
FZ Social Security Contributions | | | 66 421.00 | |
GB Operating Expenses - Provisions | | | 43 908.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 1 875 282.00 | |
GG - OPERATING RESULT (I - II) | | | 63 497.00 | |
GP Total financial income (V) | | | 29 448.00 | |
GU Total financial expenses (VI) | | | 5 898.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 004.00 | 23 469.00 | | 13 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 968 227.00 | 1 944 345.00 | | 1 968 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 894 184.00 | 1 881 658.00 | | 1 894 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 043.00 | 62 687.00 | | 74 043.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 128 692.00 | 43 908.00 | | 128 692.00 |
PE DEPRECIATION Total including other intangible assets | 34 480.00 | 28 297.00 | | 34 480.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 212.00 | 15 611.00 | | 94 212.00 |
| |
| 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 | 178 388.00 | 178 388.00 | | 178 388.00 |
8K Other liabilities (including liabilities related to repo transactions) | 346 915.00 | 346 915.00 | | 346 915.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 67 575.00 | 67 575.00 | | 67 575.00 |
VH Loans with a maturity of more than one year at origin | 44 016.00 | 23 924.00 | 20 092.00 | 44 016.00 |
VK Loans repaid during the year | 23 721.00 | | | 23 721.00 |
VP Miscellaneous | 24 446.00 | 24 446.00 | | 24 446.00 |
VQ Other Taxes, Duties, and Similar Debts | 58 427.00 | 58 427.00 | | 58 427.00 |
VS Prepaid expenses | 2 532.00 | 2 532.00 | | 2 532.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 713.00 | 94 553.00 | 160.00 | 94 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 627 746.00 | 607 653.00 | 20 092.00 | 627 746.00 |
