| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 580.00 | 1 580.00 | | 1 580.00 |
AH Goodwill | 95 313.00 | | 95 313.00 | 95 313.00 |
AR Technical installations, industrial equipment and tools | 48 847.00 | 48 136.00 | 710.00 | 48 847.00 |
AT Other tangible assets | 83 816.00 | 83 816.00 | | 83 816.00 |
BH Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
BJ TOTAL (I) | 233 170.00 | 133 532.00 | 99 638.00 | 233 170.00 |
BT Goods | 1 692.00 | | 1 692.00 | 1 692.00 |
BZ Other receivables | 110 846.00 | | 110 846.00 | 110 846.00 |
CF Cash and cash equivalents | 4 164.00 | | 4 164.00 | 4 164.00 |
CH Prepaid expenses | 634.00 | | 634.00 | 634.00 |
CJ TOTAL (II) | 117 337.00 | | 117 337.00 | 117 337.00 |
CO Grand total (0 to V) | 350 507.00 | 133 532.00 | 216 975.00 | 350 507.00 |
CP Shares due in less than one year | 3 600.00 | | | 3 600.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 100 089.00 | 104 664.00 | | 100 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 114.00 | 53 425.00 | | 46 114.00 |
DL TOTAL (I) | 157 203.00 | 169 089.00 | | 157 203.00 |
DU Loans and Debts from Credit Institutions (3) | 9 758.00 | 4 287.00 | | 9 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 678.00 | 23 533.00 | | 25 678.00 |
DX Trade payables and related accounts | 10 170.00 | 13 345.00 | | 10 170.00 |
DY Tax and social security liabilities | 14 166.00 | 13 956.00 | | 14 166.00 |
EC TOTAL (IV) | 59 772.00 | 55 122.00 | | 59 772.00 |
EE Grand total (I to V) | 216 975.00 | 224 210.00 | | 216 975.00 |
EG Accrued income and payables due within one year | 59 772.00 | 55 122.00 | | 59 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 258 724.00 | | 258 724.00 | 258 724.00 |
FJ Net sales | 258 724.00 | | 258 724.00 | 258 724.00 |
FO Operating subsidies | | | 14 943.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 946.00 | |
FR Total operating income (I) | | | 279 613.00 | |
FS Purchases of goods (including customs duties) | | | 54 583.00 | |
FT Inventory change (goods) | | | 978.00 | |
FW Other purchases and external expenses | | | 54 565.00 | |
FX Taxes, duties, and similar payments | | | 4 932.00 | |
FY Salaries and Wages | | | 86 207.00 | |
FZ Social Security Contributions | | | 16 679.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 095.00 | |
GF Total Operating Expenses (II) | | | 219 038.00 | |
GG - OPERATING RESULT (I - II) | | | 60 574.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 392.00 | |
GU Total financial expenses (VI) | | | 3 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 392.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 182.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4.00 | | |
HD Total exceptional income (VII) | | 4.00 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | 3.00 | | -17.00 |
HK Income tax | 11 051.00 | 13 894.00 | | 11 051.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 613.00 | 290 312.00 | | 279 613.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 499.00 | 236 887.00 | | 233 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 114.00 | 53 425.00 | | 46 114.00 |
| |
| 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 | 233 170.00 | | | 233 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 615.00 | |
I4 DECREASES Grand Total | | | 233 170.00 | |
IO DECREASES Total including other intangible assets | | | 96 893.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 132 662.00 | |
KD ACQUISITIONS Total including other intangible assets | 96 893.00 | | | 96 893.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 132 662.00 | | | 132 662.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 615.00 | | | 3 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 132 437.00 | 1 095.00 | | 132 437.00 |
PE DEPRECIATION Total including other intangible assets | 1 580.00 | | | 1 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 857.00 | 1 095.00 | | 130 857.00 |
| |
| 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 | 10 170.00 | 10 170.00 | | 10 170.00 |
8C Staff and Related Accounts | 9 713.00 | 9 713.00 | | 9 713.00 |
8D Social Security and Other Social Organizations | 2 985.00 | 2 985.00 | | 2 985.00 |
UT Other financial assets | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 786.00 | 786.00 | | 786.00 |
VC Group and associates | 110 058.00 | 110 058.00 | | 110 058.00 |
VG Loans with a maturity of up to one year at origin | 9 758.00 | 9 758.00 | | 9 758.00 |
VI Group and Associates | 25 678.00 | 25 678.00 | | 25 678.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2.00 | 2.00 | | 2.00 |
VS Prepaid expenses | 634.00 | 634.00 | | 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 081.00 | 115 081.00 | | 115 081.00 |
VW VAT | 1 469.00 | 1 469.00 | | 1 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 772.00 | 59 772.00 | | 59 772.00 |
