| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 7 622.00 | | 7 622.00 | 7 622.00 |
AP Buildings | 83 887.00 | 83 887.00 | | 83 887.00 |
AR Technical installations, industrial equipment and tools | 18 026.00 | 18 026.00 | | 18 026.00 |
AT Other tangible assets | 30 298.00 | 24 484.00 | 5 814.00 | 30 298.00 |
BH Other financial assets | 20 774.00 | | 20 774.00 | 20 774.00 |
BJ TOTAL (I) | 160 607.00 | 126 397.00 | 34 211.00 | 160 607.00 |
BT Goods | 129 695.00 | | 129 695.00 | 129 695.00 |
BX Customers and related accounts | 153 156.00 | 1 330.00 | 151 827.00 | 153 156.00 |
BZ Other receivables | 4 526.00 | | 4 526.00 | 4 526.00 |
CD Marketable securities | 9 992.00 | | 9 992.00 | 9 992.00 |
CF Cash and cash equivalents | 389 906.00 | | 389 906.00 | 389 906.00 |
CJ TOTAL (II) | 687 275.00 | 1 330.00 | 685 945.00 | 687 275.00 |
CO Grand total (0 to V) | 847 882.00 | 127 726.00 | 720 156.00 | 847 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 263.00 | 76 263.00 | | 76 263.00 |
DD Legal reserve (1) | 7 626.00 | 7 626.00 | | 7 626.00 |
DG Other reserves | 69 772.00 | 69 772.00 | | 69 772.00 |
DH Retained earnings | 77 911.00 | 116 691.00 | | 77 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 180.00 | 69 245.00 | | 163 180.00 |
DL TOTAL (I) | 394 752.00 | 339 597.00 | | 394 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 136 948.00 | 137 711.00 | | 136 948.00 |
DX Trade payables and related accounts | 119 992.00 | 132 334.00 | | 119 992.00 |
DY Tax and social security liabilities | 57 398.00 | 71 270.00 | | 57 398.00 |
EA Other liabilities | 11 066.00 | 16 298.00 | | 11 066.00 |
EC TOTAL (IV) | 325 404.00 | 357 612.00 | | 325 404.00 |
EE Grand total (I to V) | 720 156.00 | 697 209.00 | | 720 156.00 |
EG Accrued income and payables due within one year | | 357 612.00 | | |
EI Including equity loans | 136 948.00 | | | 136 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 054 363.00 | 26 531.00 | 1 080 894.00 | 1 054 363.00 |
FJ Net sales | 1 054 363.00 | 26 531.00 | 1 080 894.00 | 1 054 363.00 |
FQ Other income | | | 305.00 | |
FR Total operating income (I) | | | 1 081 199.00 | |
FS Purchases of goods (including customs duties) | | | 448 085.00 | |
FT Inventory change (goods) | | | -2 950.00 | |
FW Other purchases and external expenses | | | 165 378.00 | |
FX Taxes, duties, and similar payments | | | 6 529.00 | |
FY Salaries and Wages | | | 185 177.00 | |
FZ Social Security Contributions | | | 65 037.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 644.00 | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 868 947.00 | |
GG - OPERATING RESULT (I - II) | | | 212 252.00 | |
GL Other interest and similar income | | | 1 286.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 1 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 213 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 142.00 | | | 4 142.00 |
HD Total exceptional income (VII) | 4 142.00 | | | 4 142.00 |
HE Exceptional expenses on management operations | | 60 204.00 | | |
HH Total exceptional expenses (VIII) | | 60 204.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 142.00 | -60 204.00 | | 4 142.00 |
HK Income tax | 54 500.00 | 18 101.00 | | 54 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 086 626.00 | 1 070 787.00 | | 1 086 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 923 447.00 | 1 001 542.00 | | 923 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 180.00 | 69 245.00 | | 163 180.00 |
| |
| 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 | 160 607.00 | | | 160 607.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 774.00 | |
I4 DECREASES Grand Total | | | 160 607.00 | |
IO DECREASES Total including other intangible assets | | | 7 622.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 132 210.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 622.00 | | | 7 622.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 132 210.00 | | | 132 210.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 774.00 | | | 20 774.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 753.00 | 1 644.00 | | 124 753.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 753.00 | 1 644.00 | | 124 753.00 |
| |
| 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 | 119 992.00 | 119 992.00 | | 119 992.00 |
8C Staff and Related Accounts | 57 398.00 | 57 398.00 | | 57 398.00 |
8K Other liabilities (including liabilities related to repo transactions) | 148 014.00 | 148 014.00 | | 148 014.00 |
UT Other financial assets | 20 774.00 | | 20 774.00 | 20 774.00 |
UX Other trade receivables | 153 156.00 | 153 155.00 | | 153 156.00 |
VP Miscellaneous | 4 526.00 | 4 526.00 | | 4 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 457.00 | 157 683.00 | 20 774.00 | 178 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 325 404.00 | 325 404.00 | | 325 404.00 |
