| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 500.00 | 11 500.00 | | 11 500.00 |
AH Goodwill | 399 000.00 | | 399 000.00 | 399 000.00 |
AR Technical installations, industrial equipment and tools | 7 883.00 | 7 883.00 | | 7 883.00 |
AT Other tangible assets | 246 464.00 | 228 230.00 | 18 234.00 | 246 464.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BH Other financial assets | 55 000.00 | | 55 000.00 | 55 000.00 |
BJ TOTAL (I) | 720 007.00 | 247 613.00 | 472 394.00 | 720 007.00 |
BX Customers and related accounts | 345.00 | | 345.00 | 345.00 |
BZ Other receivables | 80 769.00 | | 80 769.00 | 80 769.00 |
CF Cash and cash equivalents | 124 576.00 | | 124 576.00 | 124 576.00 |
CH Prepaid expenses | 12 766.00 | | 12 766.00 | 12 766.00 |
CJ TOTAL (II) | 218 455.00 | | 218 455.00 | 218 455.00 |
CO Grand total (0 to V) | 938 462.00 | 247 613.00 | 690 849.00 | 938 462.00 |
CR Shares due in more than one year | 345.00 | | | 345.00 |
| |
| 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 |
DG Other reserves | 488 579.00 | 462 665.00 | | 488 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 712.00 | 70 914.00 | | 68 712.00 |
DL TOTAL (I) | 568 291.00 | 544 579.00 | | 568 291.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | 207.00 | | 210.00 |
DX Trade payables and related accounts | 66 177.00 | 44 712.00 | | 66 177.00 |
DY Tax and social security liabilities | 56 080.00 | 55 423.00 | | 56 080.00 |
EA Other liabilities | 92.00 | 69.00 | | 92.00 |
EC TOTAL (IV) | 122 558.00 | 100 411.00 | | 122 558.00 |
EE Grand total (I to V) | 690 849.00 | 644 989.00 | | 690 849.00 |
EG Accrued income and payables due within one year | 122 558.00 | 100 411.00 | | 122 558.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 210.00 | 207.00 | | 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 531 152.00 | | 1 531 152.00 | 1 531 152.00 |
FJ Net sales | 1 531 152.00 | | 1 531 152.00 | 1 531 152.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 70.00 | |
FQ Other income | | | 57.00 | |
FR Total operating income (I) | | | 1 531 279.00 | |
FS Purchases of goods (including customs duties) | | | 938 061.00 | |
FW Other purchases and external expenses | | | 232 104.00 | |
FX Taxes, duties, and similar payments | | | 7 159.00 | |
FY Salaries and Wages | | | 216 605.00 | |
FZ Social Security Contributions | | | 45 382.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 191.00 | |
GE Other Expenses | | | 1 193.00 | |
GF Total Operating Expenses (II) | | | 1 446 694.00 | |
GG - OPERATING RESULT (I - II) | | | 84 584.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 752.00 | |
GP Total financial income (V) | | | 752.00 | |
GR Interest and similar expenses | | | 823.00 | |
GU Total financial expenses (VI) | | | 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -71.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 70.00 | 8 590.00 | | 70.00 |
A4 Equity method investments | 696.00 | 691.00 | | 696.00 |
HE Exceptional expenses on management operations | 600.00 | | | 600.00 |
HH Total exceptional expenses (VIII) | 600.00 | | | 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -600.00 | | | -600.00 |
HK Income tax | 15 201.00 | 14 824.00 | | 15 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 532 030.00 | 1 517 394.00 | | 1 532 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 463 318.00 | 1 446 480.00 | | 1 463 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 712.00 | 70 914.00 | | 68 712.00 |
| |
| 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 | 720 007.00 | | | 720 007.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55 160.00 | |
I4 DECREASES Grand Total | | | 720 007.00 | |
IO DECREASES Total including other intangible assets | | | 410 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 254 347.00 | |
KD ACQUISITIONS Total including other intangible assets | 410 500.00 | | | 410 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 254 347.00 | | | 254 347.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 55 160.00 | | | 55 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 241 423.00 | 6 191.00 | | 241 423.00 |
PE DEPRECIATION Total including other intangible assets | 10 453.00 | 1 047.00 | | 10 453.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 230 970.00 | 5 144.00 | | 230 970.00 |
| |
| 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 | 66 177.00 | 66 177.00 | | 66 177.00 |
8C Staff and Related Accounts | 33 267.00 | 33 267.00 | | 33 267.00 |
8D Social Security and Other Social Organizations | 14 351.00 | 14 351.00 | | 14 351.00 |
8K Other liabilities (including liabilities related to repo transactions) | 92.00 | 92.00 | | 92.00 |
UT Other financial assets | 55 000.00 | | 55 000.00 | 55 000.00 |
UX Other trade receivables | 345.00 | | 345.00 | 345.00 |
VB VAT | 1 617.00 | 1 617.00 | | 1 617.00 |
VC Group and associates | 66 999.00 | 66 999.00 | | 66 999.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VM Income taxes | 12 152.00 | 12 152.00 | | 12 152.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 852.00 | 1 852.00 | | 1 852.00 |
VS Prepaid expenses | 12 766.00 | 12 766.00 | | 12 766.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 880.00 | 93 535.00 | 55 345.00 | 148 880.00 |
VW VAT | 6 610.00 | 6 610.00 | | 6 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 558.00 | 122 558.00 | | 122 558.00 |
