| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 539.00 | 16 539.00 | | 16 539.00 |
AH Goodwill | 150 000.00 | | 150 000.00 | 150 000.00 |
AT Other tangible assets | 153 172.00 | 83 367.00 | 69 805.00 | 153 172.00 |
BH Other financial assets | 6 900.00 | | 6 900.00 | 6 900.00 |
BJ TOTAL (I) | 328 611.00 | 99 906.00 | 228 705.00 | 328 611.00 |
BT Goods | 316 793.00 | | 316 793.00 | 316 793.00 |
BX Customers and related accounts | 245 635.00 | 7 889.00 | 237 746.00 | 245 635.00 |
BZ Other receivables | 68 912.00 | | 68 912.00 | 68 912.00 |
CF Cash and cash equivalents | 139 588.00 | | 139 588.00 | 139 588.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 770 929.00 | 7 889.00 | 763 039.00 | 770 929.00 |
CO Grand total (0 to V) | 1 099 539.00 | 107 795.00 | 991 744.00 | 1 099 539.00 |
CP Shares due in less than one year | 6 900.00 | | | 6 900.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 311 644.00 | 296 773.00 | | 311 644.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 862.00 | 80 871.00 | | 145 862.00 |
DJ Investment subsidies | 5 088.00 | 5 088.00 | | 5 088.00 |
DL TOTAL (I) | 464 244.00 | 384 383.00 | | 464 244.00 |
DU Loans and Debts from Credit Institutions (3) | 167 087.00 | 35 022.00 | | 167 087.00 |
DX Trade payables and related accounts | 260 018.00 | 210 458.00 | | 260 018.00 |
DY Tax and social security liabilities | 96 385.00 | 90 231.00 | | 96 385.00 |
EA Other liabilities | 4 010.00 | 15 148.00 | | 4 010.00 |
EC TOTAL (IV) | 527 500.00 | 350 858.00 | | 527 500.00 |
EE Grand total (I to V) | 991 744.00 | 735 241.00 | | 991 744.00 |
EG Accrued income and payables due within one year | 400 083.00 | 339 184.00 | | 400 083.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 350 920.00 | | 2 350 920.00 | 2 350 920.00 |
FG Production sold - services | 13 582.00 | | 13 582.00 | 13 582.00 |
FJ Net sales | 2 364 502.00 | | 2 364 502.00 | 2 364 502.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 278.00 | |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 2 381 834.00 | |
FS Purchases of goods (including customs duties) | | | 1 664 729.00 | |
FT Inventory change (goods) | | | -54 516.00 | |
FW Other purchases and external expenses | | | 191 361.00 | |
FX Taxes, duties, and similar payments | | | 7 255.00 | |
FY Salaries and Wages | | | 261 372.00 | |
FZ Social Security Contributions | | | 83 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 783.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 397.00 | |
GE Other Expenses | | | 6 452.00 | |
GF Total Operating Expenses (II) | | | 2 193 514.00 | |
GG - OPERATING RESULT (I - II) | | | 188 321.00 | |
GL Other interest and similar income | | | 455.00 | |
GP Total financial income (V) | | | 455.00 | |
GR Interest and similar expenses | | | 819.00 | |
GU Total financial expenses (VI) | | | 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 187 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 916.00 | 23 278.00 | | 10 916.00 |
HA Exceptional income from management transactions | 5 287.00 | 8 238.00 | | 5 287.00 |
HB Exceptional income from capital transactions | | 3 597.00 | | |
HD Total exceptional income (VII) | 5 287.00 | 11 834.00 | | 5 287.00 |
HE Exceptional expenses on management operations | 2 673.00 | 1 831.00 | | 2 673.00 |
HF Exceptional expenses on capital transactions | | 468.00 | | |
HH Total exceptional expenses (VIII) | 2 673.00 | 2 299.00 | | 2 673.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 614.00 | 9 535.00 | | 2 614.00 |
HK Income tax | 44 708.00 | 20 841.00 | | 44 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 387 576.00 | 2 088 469.00 | | 2 387 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 241 714.00 | 2 007 597.00 | | 2 241 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 862.00 | 80 871.00 | | 145 862.00 |
HP References: Equipment leasing | 1 975.00 | | | 1 975.00 |
| |
| 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 | 160 551.00 | | 168 060.00 | 160 551.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 900.00 | |
I4 DECREASES Grand Total | | | 328 611.00 | |
IO DECREASES Total including other intangible assets | | | 166 539.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 153 172.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 539.00 | | 150 000.00 | 16 539.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 135 112.00 | | 18 060.00 | 135 112.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 900.00 | | | 8 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 124.00 | 26 783.00 | | 73 124.00 |
PE DEPRECIATION Total including other intangible assets | 16 339.00 | 200.00 | | 16 339.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 785.00 | 26 582.00 | | 56 785.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 854.00 | 6 397.00 | 6 362.00 | 7 854.00 |
7B Total provisions for depreciation | 7 854.00 | 6 397.00 | 6 362.00 | 7 854.00 |
7C Grand total | 7 854.00 | 6 397.00 | 6 362.00 | 7 854.00 |
UE of which provisions and reversals: - Operating | | 6 397.00 | 6 362.00 | |
| |
| 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 | 260 018.00 | 260 018.00 | | 260 018.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 010.00 | 4 010.00 | | 4 010.00 |
VG Loans with a maturity of up to one year at origin | 167 087.00 | 39 670.00 | 118 488.00 | 167 087.00 |
VQ Other Taxes, Duties, and Similar Debts | 96 385.00 | 96 385.00 | | 96 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 321 447.00 | 321 447.00 | | 321 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 527 500.00 | 400 083.00 | 118 488.00 | 527 500.00 |
