| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 197.00 | 9 197.00 | | 9 197.00 |
AH Goodwill | 396 367.00 | | 396 367.00 | 396 367.00 |
AR Technical installations, industrial equipment and tools | 1 206.00 | 1 206.00 | | 1 206.00 |
AT Other tangible assets | 327 929.00 | 324 672.00 | 3 257.00 | 327 929.00 |
BH Other financial assets | 4.00 | | 4.00 | 4.00 |
BJ TOTAL (I) | 734 705.00 | 335 075.00 | 399 629.00 | 734 705.00 |
BT Goods | 117 819.00 | 6 998.00 | 110 820.00 | 117 819.00 |
BZ Other receivables | 30 411.00 | | 30 411.00 | 30 411.00 |
CF Cash and cash equivalents | 32 385.00 | | 32 385.00 | 32 385.00 |
CH Prepaid expenses | 7 218.00 | | 7 218.00 | 7 218.00 |
CJ TOTAL (II) | 187 835.00 | 6 998.00 | 180 836.00 | 187 835.00 |
CO Grand total (0 to V) | 922 541.00 | 342 074.00 | 580 466.00 | 922 541.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 156 752.00 | 124 832.00 | | 156 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 402.00 | 31 920.00 | | 9 402.00 |
DL TOTAL (I) | 174 954.00 | 165 552.00 | | 174 954.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | 43.00 | | 47.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 000.00 | 275 000.00 | | 280 000.00 |
DX Trade payables and related accounts | 108 892.00 | 101 159.00 | | 108 892.00 |
DY Tax and social security liabilities | 12 248.00 | 8 603.00 | | 12 248.00 |
EA Other liabilities | 4 323.00 | 7 546.00 | | 4 323.00 |
EC TOTAL (IV) | 405 512.00 | 392 352.00 | | 405 512.00 |
EE Grand total (I to V) | 580 466.00 | 557 905.00 | | 580 466.00 |
EG Accrued income and payables due within one year | 125 512.00 | 117 352.00 | | 125 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 400 383.00 | | 400 383.00 | 400 383.00 |
FJ Net sales | 400 383.00 | | 400 383.00 | 400 383.00 |
FO Operating subsidies | | | 4 433.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 269.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 409 090.00 | |
FS Purchases of goods (including customs duties) | | | 235 658.00 | |
FT Inventory change (goods) | | | -6 155.00 | |
FW Other purchases and external expenses | | | 79 150.00 | |
FX Taxes, duties, and similar payments | | | 2 901.00 | |
FY Salaries and Wages | | | 66 185.00 | |
FZ Social Security Contributions | | | 14 623.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 326.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 998.00 | |
GE Other Expenses | | | 429.00 | |
GF Total Operating Expenses (II) | | | 403 120.00 | |
GG - OPERATING RESULT (I - II) | | | 5 970.00 | |
GL Other interest and similar income | | | 9 272.00 | |
GP Total financial income (V) | | | 9 272.00 | |
GR Interest and similar expenses | | | 4 323.00 | |
GU Total financial expenses (VI) | | | 4 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 42.00 | 40.00 | | 42.00 |
HB Exceptional income from capital transactions | 616.00 | | | 616.00 |
HD Total exceptional income (VII) | 616.00 | | | 616.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 616.00 | | | 616.00 |
HK Income tax | 2 133.00 | 10 819.00 | | 2 133.00 |
HL TOTAL REVENUE (I + III + V + VII) | 418 979.00 | 460 153.00 | | 418 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 409 576.00 | 428 233.00 | | 409 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 402.00 | 31 920.00 | | 9 402.00 |
| |
| 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 | 734 700.00 | | 4.00 | 734 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4.00 | |
I4 DECREASES Grand Total | | | 734 705.00 | |
IO DECREASES Total including other intangible assets | | | 405 564.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 329 136.00 | |
KD ACQUISITIONS Total including other intangible assets | 405 564.00 | | | 405 564.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 329 136.00 | | | 329 136.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 331 748.00 | 3 326.00 | | 331 748.00 |
PE DEPRECIATION Total including other intangible assets | 9 197.00 | | | 9 197.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 322 551.00 | 3 326.00 | | 322 551.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 226.00 | 6 998.00 | 4 226.00 | 4 226.00 |
7B Total provisions for depreciation | 4 226.00 | 6 998.00 | 4 226.00 | 4 226.00 |
7C Grand total | 4 226.00 | 6 998.00 | 4 226.00 | 4 226.00 |
UE of which provisions and reversals: - Operating | | 6 998.00 | 4 226.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 280 000.00 | | 280 000.00 | 280 000.00 |
8B Suppliers and Related Accounts | 108 892.00 | 108 892.00 | | 108 892.00 |
8C Staff and Related Accounts | 4 571.00 | 4 571.00 | | 4 571.00 |
8D Social Security and Other Social Organizations | 2 828.00 | 2 828.00 | | 2 828.00 |
UT Other financial assets | 4.00 | | 4.00 | 4.00 |
VB VAT | 6 123.00 | 6 123.00 | | 6 123.00 |
VC Group and associates | 1 783.00 | 1 783.00 | | 1 783.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VI Group and Associates | 4 323.00 | 4 323.00 | | 4 323.00 |
VJ Loans taken out during the year | 280 000.00 | | | 280 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 097.00 | 1 097.00 | | 1 097.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 504.00 | 22 504.00 | | 22 504.00 |
VS Prepaid expenses | 7 218.00 | 7 218.00 | | 7 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 635.00 | 37 630.00 | 4.00 | 37 635.00 |
VW VAT | 3 750.00 | 3 750.00 | | 3 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 405 512.00 | 125 512.00 | 280 000.00 | 405 512.00 |
