| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 750.00 | 7 750.00 | | 7 750.00 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AT Other tangible assets | 37 528.00 | 31 222.00 | 6 306.00 | 37 528.00 |
BH Other financial assets | 2 079.00 | | 2 079.00 | 2 079.00 |
BJ TOTAL (I) | 199 806.00 | 38 972.00 | 160 834.00 | 199 806.00 |
BT Goods | 319 271.00 | 66 837.00 | 252 434.00 | 319 271.00 |
BX Customers and related accounts | 77 178.00 | 30 460.00 | 46 718.00 | 77 178.00 |
BZ Other receivables | 2 909.00 | | 2 909.00 | 2 909.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 17 315.00 | | 17 315.00 | 17 315.00 |
CH Prepaid expenses | 742.00 | | 742.00 | 742.00 |
CJ TOTAL (II) | 417 430.00 | 97 297.00 | 320 133.00 | 417 430.00 |
CO Grand total (0 to V) | 617 235.00 | 136 269.00 | 480 966.00 | 617 235.00 |
CP Shares due in less than one year | 2 079.00 | | | 2 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DH Retained earnings | 288 512.00 | 283 383.00 | | 288 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 587.00 | 11 167.00 | | 12 587.00 |
DL TOTAL (I) | 334 637.00 | 328 089.00 | | 334 637.00 |
DU Loans and Debts from Credit Institutions (3) | 13 960.00 | 20 153.00 | | 13 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 421.00 | 9 309.00 | | 5 421.00 |
DX Trade payables and related accounts | 93 373.00 | 66 993.00 | | 93 373.00 |
DY Tax and social security liabilities | 32 081.00 | 54 735.00 | | 32 081.00 |
EA Other liabilities | 1 495.00 | 1 767.00 | | 1 495.00 |
EC TOTAL (IV) | 146 329.00 | 152 956.00 | | 146 329.00 |
EE Grand total (I to V) | 480 966.00 | 481 045.00 | | 480 966.00 |
EG Accrued income and payables due within one year | 144 333.00 | 152 956.00 | | 144 333.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 927.00 | 18 200.00 | | 9 927.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 657 031.00 | 17 185.00 | 674 216.00 | 657 031.00 |
FG Production sold - services | 12 180.00 | 1 728.00 | 13 908.00 | 12 180.00 |
FJ Net sales | 669 211.00 | 18 914.00 | 688 125.00 | 669 211.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 072.00 | |
FQ Other income | | | 506.00 | |
FR Total operating income (I) | | | 697 703.00 | |
FS Purchases of goods (including customs duties) | | | 425 188.00 | |
FT Inventory change (goods) | | | -9 792.00 | |
FW Other purchases and external expenses | | | 121 886.00 | |
FX Taxes, duties, and similar payments | | | 1 938.00 | |
FY Salaries and Wages | | | 109 792.00 | |
FZ Social Security Contributions | | | 28 035.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 733.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 253.00 | |
GE Other Expenses | | | 93.00 | |
GF Total Operating Expenses (II) | | | 685 125.00 | |
GG - OPERATING RESULT (I - II) | | | 12 578.00 | |
GH Attributed profit or transferred loss (III) | | | 3 042.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 469.00 | |
GU Total financial expenses (VI) | | | 1 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 072.00 | 1 183.00 | | 9 072.00 |
A4 Equity method investments | | 475.00 | | |
HA Exceptional income from management transactions | | 4 887.00 | | |
HD Total exceptional income (VII) | | 4 887.00 | | |
HE Exceptional expenses on management operations | | 319.00 | | |
HH Total exceptional expenses (VIII) | | 319.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 567.00 | | |
HK Income tax | 1 564.00 | 182.00 | | 1 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 700 745.00 | 887 944.00 | | 700 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 688 158.00 | 876 777.00 | | 688 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 587.00 | 11 167.00 | | 12 587.00 |
| |
| 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 | 199 806.00 | | | 199 806.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 079.00 | |
I4 DECREASES Grand Total | | | 199 806.00 | |
IO DECREASES Total including other intangible assets | | | 160 199.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 528.00 | |
KD ACQUISITIONS Total including other intangible assets | 160 199.00 | | | 160 199.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 528.00 | | | 37 528.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 079.00 | | | 2 079.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 239.00 | 3 733.00 | | 35 239.00 |
PE DEPRECIATION Total including other intangible assets | 7 750.00 | | | 7 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 489.00 | 3 733.00 | | 27 489.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 62 584.00 | 4 253.00 | | 62 584.00 |
6T Receivables | 30 460.00 | | | 30 460.00 |
7B Total provisions for depreciation | 93 044.00 | 4 253.00 | | 93 044.00 |
7C Grand total | 93 044.00 | 4 253.00 | | 93 044.00 |
UE of which provisions and reversals: - Operating | | 4 253.00 | | |
| |
| 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 | 93 373.00 | 93 373.00 | | 93 373.00 |
8C Staff and Related Accounts | 14 025.00 | 14 025.00 | | 14 025.00 |
8D Social Security and Other Social Organizations | 11 707.00 | 11 707.00 | | 11 707.00 |
8E Income Taxes | 1 564.00 | 1 564.00 | | 1 564.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 495.00 | 1 495.00 | | 1 495.00 |
UT Other financial assets | 2 079.00 | 2 079.00 | | 2 079.00 |
UX Other trade receivables | 37 383.00 | | | 37 383.00 |
VA Doubtful or disputed receivables | 39 795.00 | | | 39 795.00 |
VB VAT | 1 649.00 | | | 1 649.00 |
VG Loans with a maturity of up to one year at origin | 9 927.00 | 9 927.00 | | 9 927.00 |
VH Loans with a maturity of more than one year at origin | 4 032.00 | 2 037.00 | 1 995.00 | 4 032.00 |
VI Group and Associates | 5 421.00 | 5 421.00 | | 5 421.00 |
VJ Loans taken out during the year | 3 983.00 | | | 3 983.00 |
VK Loans repaid during the year | 1 903.00 | | | 1 903.00 |
VP Miscellaneous | 1.00 | | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 259.00 | | | 1 259.00 |
VS Prepaid expenses | 742.00 | | | 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 908.00 | 82 908.00 | | 82 908.00 |
VW VAT | 4 785.00 | 4 785.00 | | 4 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 328.00 | 144 333.00 | 1 995.00 | 146 328.00 |
