| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 256 550.00 | | 256 550.00 | 256 550.00 |
AR Technical installations, industrial equipment and tools | 57 493.00 | 47 363.00 | 10 130.00 | 57 493.00 |
AT Other tangible assets | 69 873.00 | 42 497.00 | 27 376.00 | 69 873.00 |
BD Other fixed assets | 398.00 | | 398.00 | 398.00 |
BH Other financial assets | 32 000.00 | | 32 000.00 | 32 000.00 |
BJ TOTAL (I) | 416 314.00 | 89 860.00 | 326 454.00 | 416 314.00 |
BT Goods | 56 916.00 | | 56 916.00 | 56 916.00 |
BX Customers and related accounts | 9 129.00 | | 9 129.00 | 9 129.00 |
BZ Other receivables | 80 559.00 | | 80 559.00 | 80 559.00 |
CD Marketable securities | 690.00 | | 690.00 | 690.00 |
CF Cash and cash equivalents | 256 054.00 | | 256 054.00 | 256 054.00 |
CH Prepaid expenses | 1 248.00 | | 1 248.00 | 1 248.00 |
CJ TOTAL (II) | 404 596.00 | | 404 596.00 | 404 596.00 |
CO Grand total (0 to V) | 820 911.00 | 89 860.00 | 731 050.00 | 820 911.00 |
CP Shares due in less than one year | 32 000.00 | | | 32 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 448 767.00 | 388 867.00 | | 448 767.00 |
DH Retained earnings | 21.00 | 8.00 | | 21.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 623.00 | 69 113.00 | | 75 623.00 |
DL TOTAL (I) | 532 795.00 | 466 372.00 | | 532 795.00 |
DU Loans and Debts from Credit Institutions (3) | 3 715.00 | 12 735.00 | | 3 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 217.00 | 298.00 | | 1 217.00 |
DX Trade payables and related accounts | 145 753.00 | 123 263.00 | | 145 753.00 |
DY Tax and social security liabilities | 39 450.00 | 42 802.00 | | 39 450.00 |
EB Prepaid income (2) | 8 120.00 | 15 456.00 | | 8 120.00 |
EC TOTAL (IV) | 198 255.00 | 194 553.00 | | 198 255.00 |
EE Grand total (I to V) | 731 050.00 | 660 925.00 | | 731 050.00 |
EG Accrued income and payables due within one year | 198 255.00 | 190 838.00 | | 198 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 615 584.00 | | 1 615 584.00 | 1 615 584.00 |
FG Production sold - services | 31 584.00 | | 31 584.00 | 31 584.00 |
FJ Net sales | 1 647 169.00 | | 1 647 169.00 | 1 647 169.00 |
FO Operating subsidies | | | 16 275.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 761.00 | |
FQ Other income | | | 108.00 | |
FR Total operating income (I) | | | 1 666 313.00 | |
FS Purchases of goods (including customs duties) | | | 1 155 333.00 | |
FT Inventory change (goods) | | | -40.00 | |
FU Purchases of raw materials and other supplies | | | 4 394.00 | |
FW Other purchases and external expenses | | | 187 166.00 | |
FX Taxes, duties, and similar payments | | | 13 300.00 | |
FY Salaries and Wages | | | 176 932.00 | |
FZ Social Security Contributions | | | 29 403.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 689.00 | |
GE Other Expenses | | | 865.00 | |
GF Total Operating Expenses (II) | | | 1 577 042.00 | |
GG - OPERATING RESULT (I - II) | | | 89 271.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GO Net income from sales of marketable securities | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 623.00 | |
GU Total financial expenses (VI) | | | 623.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 761.00 | | | 2 761.00 |
HA Exceptional income from management transactions | 1 361.00 | 1 109.00 | | 1 361.00 |
HD Total exceptional income (VII) | 1 361.00 | 1 109.00 | | 1 361.00 |
HE Exceptional expenses on management operations | 40.00 | 696.00 | | 40.00 |
HF Exceptional expenses on capital transactions | | 451.00 | | |
HH Total exceptional expenses (VIII) | 40.00 | 1 147.00 | | 40.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 321.00 | -38.00 | | 1 321.00 |
HK Income tax | 14 358.00 | 14 476.00 | | 14 358.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 667 686.00 | 1 531 995.00 | | 1 667 686.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 592 063.00 | 1 462 882.00 | | 1 592 063.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 623.00 | 69 113.00 | | 75 623.00 |
| |
| 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 | 403 517.00 | | 12 797.00 | 403 517.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 398.00 | |
I4 DECREASES Grand Total | | | 416 314.00 | |
IO DECREASES Total including other intangible assets | | | 256 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 127 366.00 | |
KD ACQUISITIONS Total including other intangible assets | 256 550.00 | | | 256 550.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 114 569.00 | | 12 797.00 | 114 569.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 398.00 | | | 32 398.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 172.00 | 9 689.00 | | 80 172.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 172.00 | 9 689.00 | | 80 172.00 |
| |
| 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 | 145 753.00 | 145 753.00 | | 145 753.00 |
8C Staff and Related Accounts | 20 351.00 | 20 351.00 | | 20 351.00 |
8D Social Security and Other Social Organizations | 12 041.00 | 12 041.00 | | 12 041.00 |
8L Deferred income | 8 120.00 | 8 120.00 | | 8 120.00 |
UT Other financial assets | 32 000.00 | 32 000.00 | | 32 000.00 |
UX Other trade receivables | 9 129.00 | 9 129.00 | | 9 129.00 |
UY Staff and related accounts | 3 022.00 | 3 022.00 | | 3 022.00 |
VB VAT | 18 920.00 | 18 920.00 | | 18 920.00 |
VC Group and associates | 47 738.00 | 47 738.00 | | 47 738.00 |
VH Loans with a maturity of more than one year at origin | 3 715.00 | 3 715.00 | | 3 715.00 |
VI Group and Associates | 1 217.00 | 1 217.00 | | 1 217.00 |
VK Loans repaid during the year | 9 020.00 | | | 9 020.00 |
VM Income taxes | 10 495.00 | 10 495.00 | | 10 495.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 058.00 | 7 058.00 | | 7 058.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 384.00 | 384.00 | | 384.00 |
VS Prepaid expenses | 1 248.00 | 1 248.00 | | 1 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 936.00 | 122 936.00 | | 122 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 255.00 | 198 255.00 | | 198 255.00 |
