| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 251 541.00 | | 251 541.00 | 251 541.00 |
AR Technical installations, industrial equipment and tools | 68 692.00 | 65 492.00 | 3 200.00 | 68 692.00 |
AT Other tangible assets | 83 579.00 | 53 521.00 | 30 057.00 | 83 579.00 |
BH Other financial assets | 12 513.00 | | 12 513.00 | 12 513.00 |
BJ TOTAL (I) | 416 325.00 | 119 013.00 | 297 312.00 | 416 325.00 |
BL Raw materials, supplies | 4 888.00 | | 4 888.00 | 4 888.00 |
BZ Other receivables | 22 976.00 | | 22 976.00 | 22 976.00 |
CF Cash and cash equivalents | 101 065.00 | | 101 065.00 | 101 065.00 |
CH Prepaid expenses | 3 217.00 | | 3 217.00 | 3 217.00 |
CJ TOTAL (II) | 132 146.00 | | 132 146.00 | 132 146.00 |
CO Grand total (0 to V) | 548 472.00 | 119 013.00 | 429 458.00 | 548 472.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 600.00 | 9 600.00 | | 9 600.00 |
DD Legal reserve (1) | 960.00 | 960.00 | | 960.00 |
DG Other reserves | 154 900.00 | 148 200.00 | | 154 900.00 |
DH Retained earnings | 16 971.00 | 16 943.00 | | 16 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 536.00 | 6 728.00 | | 50 536.00 |
DL TOTAL (I) | 232 967.00 | 182 431.00 | | 232 967.00 |
DU Loans and Debts from Credit Institutions (3) | 15 501.00 | 21.00 | | 15 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 736.00 | 77 736.00 | | 77 736.00 |
DX Trade payables and related accounts | 10 502.00 | 16 339.00 | | 10 502.00 |
DY Tax and social security liabilities | 91 153.00 | 74 082.00 | | 91 153.00 |
EA Other liabilities | 1 600.00 | 1 600.00 | | 1 600.00 |
EC TOTAL (IV) | 196 492.00 | 169 778.00 | | 196 492.00 |
EE Grand total (I to V) | 429 458.00 | 352 209.00 | | 429 458.00 |
EG Accrued income and payables due within one year | 196 492.00 | 169 778.00 | | 196 492.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 046.00 | 21.00 | | 15 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 746 418.00 | | 746 418.00 | 746 418.00 |
FJ Net sales | 746 418.00 | | 746 418.00 | 746 418.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 886.00 | |
FQ Other income | | | 129.00 | |
FR Total operating income (I) | | | 756 432.00 | |
FU Purchases of raw materials and other supplies | | | 122 865.00 | |
FV Inventory change (raw materials and supplies) | | | 4 321.00 | |
FW Other purchases and external expenses | | | 110 484.00 | |
FX Taxes, duties, and similar payments | | | 18 365.00 | |
FY Salaries and Wages | | | 332 188.00 | |
FZ Social Security Contributions | | | 101 464.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 807.00 | |
GE Other Expenses | | | 152.00 | |
GF Total Operating Expenses (II) | | | 696 645.00 | |
GG - OPERATING RESULT (I - II) | | | 59 787.00 | |
GR Interest and similar expenses | | | 3 875.00 | |
GU Total financial expenses (VI) | | | 3 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 886.00 | | | 9 886.00 |
HK Income tax | 5 377.00 | | | 5 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 756 432.00 | 709 942.00 | | 756 432.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 705 897.00 | 703 214.00 | | 705 897.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 536.00 | 6 728.00 | | 50 536.00 |
| |
| 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 | 402 312.00 | | 14 013.00 | 402 312.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 513.00 | |
I4 DECREASES Grand Total | | | 416 325.00 | |
IO DECREASES Total including other intangible assets | | | 251 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152 271.00 | |
KD ACQUISITIONS Total including other intangible assets | 251 541.00 | | | 251 541.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 138 288.00 | | 13 983.00 | 138 288.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 483.00 | | 30.00 | 12 483.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 112 206.00 | 6 807.00 | | 112 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 112 206.00 | 6 807.00 | | 112 206.00 |
