| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 293 000.00 | | 1 293 000.00 | 1 293 000.00 |
AT Other tangible assets | 166 908.00 | 160 001.00 | 6 907.00 | 166 908.00 |
BD Other fixed assets | 6 215.00 | | 6 215.00 | 6 215.00 |
BJ TOTAL (I) | 1 466 123.00 | 160 001.00 | 1 306 122.00 | 1 466 123.00 |
BR Intermediate and finished products | | | | |
BT Goods | 155 780.00 | | 155 780.00 | 155 780.00 |
BX Customers and related accounts | 7 468.00 | | 7 468.00 | 7 468.00 |
BZ Other receivables | 11 022.00 | | 11 022.00 | 11 022.00 |
CD Marketable securities | 84 970.00 | | 84 970.00 | 84 970.00 |
CF Cash and cash equivalents | 62 788.00 | | 62 788.00 | 62 788.00 |
CH Prepaid expenses | 640.00 | | 640.00 | 640.00 |
CJ TOTAL (II) | 322 668.00 | | 322 668.00 | 322 668.00 |
CO Grand total (0 to V) | 1 788 791.00 | 160 001.00 | 1 628 790.00 | 1 788 791.00 |
CX Development or Research and Development Expenses | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 726 642.00 | 602 369.00 | | 726 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 532.00 | 124 273.00 | | 132 532.00 |
DL TOTAL (I) | 1 024 174.00 | 891 642.00 | | 1 024 174.00 |
DU Loans and Debts from Credit Institutions (3) | 290 860.00 | 410 551.00 | | 290 860.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 000.00 | 150 000.00 | | 150 000.00 |
DX Trade payables and related accounts | 128 093.00 | 124 604.00 | | 128 093.00 |
DY Tax and social security liabilities | 33 072.00 | 33 570.00 | | 33 072.00 |
EA Other liabilities | 2 592.00 | 15 892.00 | | 2 592.00 |
EC TOTAL (IV) | 604 616.00 | 734 618.00 | | 604 616.00 |
EE Grand total (I to V) | 1 628 790.00 | 1 626 260.00 | | 1 628 790.00 |
EG Accrued income and payables due within one year | 442 288.00 | 447 928.00 | | 442 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 559 430.00 | | 1 559 430.00 | 1 559 430.00 |
FG Production sold - services | 33 556.00 | | 33 556.00 | 33 556.00 |
FJ Net sales | 1 592 986.00 | | 1 592 986.00 | 1 592 986.00 |
FR Total operating income (I) | | | 1 592 986.00 | |
FS Purchases of goods (including customs duties) | | | 1 043 262.00 | |
FT Inventory change (goods) | | | 7.00 | |
FW Other purchases and external expenses | | | 69 481.00 | |
FX Taxes, duties, and similar payments | | | 3 620.00 | |
FY Salaries and Wages | | | 218 841.00 | |
FZ Social Security Contributions | | | 100 927.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 557.00 | |
GF Total Operating Expenses (II) | | | 1 436 695.00 | |
GG - OPERATING RESULT (I - II) | | | 156 291.00 | |
GL Other interest and similar income | | | 13 161.00 | |
GP Total financial income (V) | | | 13 161.00 | |
GR Interest and similar expenses | | | 6 089.00 | |
GU Total financial expenses (VI) | | | 6 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 363.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 014.00 | 7 666.00 | | 11 014.00 |
HD Total exceptional income (VII) | 11 014.00 | 7 666.00 | | 11 014.00 |
HE Exceptional expenses on management operations | 3.00 | 988.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 988.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 011.00 | 6 677.00 | | 11 011.00 |
HK Income tax | 41 842.00 | 47 234.00 | | 41 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 617 162.00 | 1 673 210.00 | | 1 617 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 484 630.00 | 1 548 937.00 | | 1 484 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 532.00 | 124 273.00 | | 132 532.00 |
| |
| 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 | 1 461 166.00 | | 4 957.00 | 1 461 166.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 215.00 | |
I4 DECREASES Grand Total | | | 1 466 123.00 | |
IO DECREASES Total including other intangible assets | | | 1 293 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 166 908.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 293 000.00 | | | 1 293 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 161 951.00 | | 4 957.00 | 161 951.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 215.00 | | | 6 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 159 444.00 | 557.00 | | 159 444.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 159 444.00 | 557.00 | | 159 444.00 |
| |
| 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 | 128 093.00 | 128 093.00 | | 128 093.00 |
8C Staff and Related Accounts | 20 490.00 | 20 490.00 | | 20 490.00 |
8D Social Security and Other Social Organizations | 8 885.00 | 8 885.00 | | 8 885.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 592.00 | 2 592.00 | | 2 592.00 |
UX Other trade receivables | 7 468.00 | 7 468.00 | | 7 468.00 |
VB VAT | 1 702.00 | 1 702.00 | | 1 702.00 |
VH Loans with a maturity of more than one year at origin | 290 860.00 | 128 532.00 | 162 328.00 | 290 860.00 |
VI Group and Associates | 150 000.00 | 150 000.00 | | 150 000.00 |
VJ Loans taken out during the year | 5 000.00 | | | 5 000.00 |
VK Loans repaid during the year | 124 692.00 | | | 124 692.00 |
VM Income taxes | 7 643.00 | 7 643.00 | | 7 643.00 |
VQ Other Taxes, Duties, and Similar Debts | 879.00 | 879.00 | | 879.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 677.00 | 1 677.00 | | 1 677.00 |
VS Prepaid expenses | 640.00 | 640.00 | | 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 130.00 | 19 130.00 | | 19 130.00 |
VW VAT | 2 817.00 | 2 817.00 | | 2 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 604 616.00 | 442 288.00 | 162 328.00 | 604 616.00 |
