| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AN Land | 18 887.00 | 18 887.00 | | 18 887.00 |
AP Buildings | 6 855.00 | 5 052.00 | 1 803.00 | 6 855.00 |
AR Technical installations, industrial equipment and tools | 19 990.00 | 13 527.00 | 6 463.00 | 19 990.00 |
AT Other tangible assets | 145 057.00 | 135 972.00 | 9 085.00 | 145 057.00 |
BD Other fixed assets | 824.00 | | 824.00 | 824.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 344 061.00 | 173 437.00 | 170 624.00 | 344 061.00 |
BT Goods | 164 391.00 | | 164 391.00 | 164 391.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 256.00 | | 2 256.00 | 2 256.00 |
CF Cash and cash equivalents | 200 268.00 | | 200 268.00 | 200 268.00 |
CH Prepaid expenses | 2 851.00 | | 2 851.00 | 2 851.00 |
CJ TOTAL (II) | 369 766.00 | | 369 766.00 | 369 766.00 |
CO Grand total (0 to V) | 713 828.00 | 173 437.00 | 540 390.00 | 713 828.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 3 200.00 | 3 200.00 | | 3 200.00 |
DE Statutory or contractual reserves | 137 462.00 | 187 462.00 | | 137 462.00 |
DH Retained earnings | 69 517.00 | 47 591.00 | | 69 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 465.00 | 21 926.00 | | 53 465.00 |
DL TOTAL (I) | 295 644.00 | 292 179.00 | | 295 644.00 |
DU Loans and Debts from Credit Institutions (3) | 42 600.00 | 71 395.00 | | 42 600.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 90.00 | | |
DX Trade payables and related accounts | 140 939.00 | 166 366.00 | | 140 939.00 |
DY Tax and social security liabilities | 54 632.00 | 57 130.00 | | 54 632.00 |
EA Other liabilities | 6 576.00 | 10 321.00 | | 6 576.00 |
EC TOTAL (IV) | 244 747.00 | 305 302.00 | | 244 747.00 |
EE Grand total (I to V) | 540 390.00 | 597 481.00 | | 540 390.00 |
EG Accrued income and payables due within one year | 227 885.00 | 263 021.00 | | 227 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 328 277.00 | | 1 328 277.00 | 1 328 277.00 |
FG Production sold - services | 2 197.00 | | 2 197.00 | 2 197.00 |
FJ Net sales | 1 330 475.00 | | 1 330 475.00 | 1 330 475.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 1 330 488.00 | |
FS Purchases of goods (including customs duties) | | | 834 178.00 | |
FT Inventory change (goods) | | | -3 135.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 177 812.00 | |
FX Taxes, duties, and similar payments | | | 10 817.00 | |
FY Salaries and Wages | | | 188 730.00 | |
FZ Social Security Contributions | | | 53 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 210.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 1 271 786.00 | |
GG - OPERATING RESULT (I - II) | | | 58 702.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 596.00 | |
GU Total financial expenses (VI) | | | 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 589.00 | | |
HB Exceptional income from capital transactions | 12 600.00 | | | 12 600.00 |
HD Total exceptional income (VII) | 12 600.00 | | | 12 600.00 |
HF Exceptional expenses on capital transactions | 4 863.00 | | | 4 863.00 |
HH Total exceptional expenses (VIII) | 4 863.00 | | | 4 863.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 737.00 | | | 7 737.00 |
HK Income tax | 12 393.00 | 131.00 | | 12 393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 343 104.00 | 1 176 938.00 | | 1 343 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 289 639.00 | 1 155 012.00 | | 1 289 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 465.00 | 21 926.00 | | 53 465.00 |
| |
| 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 | 347 811.00 | | 1 114.00 | 347 811.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 863.00 | 824.00 | |
I4 DECREASES Grand Total | | 4 863.00 | 344 061.00 | |
IO DECREASES Total including other intangible assets | | | 152 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 190 789.00 | |
KD ACQUISITIONS Total including other intangible assets | 152 449.00 | | | 152 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 189 675.00 | | 1 114.00 | 189 675.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 687.00 | | | 5 687.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 163 228.00 | 10 210.00 | | 163 228.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 163 228.00 | 10 210.00 | | 163 228.00 |
| |
| 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 | 140 939.00 | 140 939.00 | | 140 939.00 |
8C Staff and Related Accounts | 24 822.00 | 24 822.00 | | 24 822.00 |
8D Social Security and Other Social Organizations | 12 222.00 | 12 222.00 | | 12 222.00 |
8E Income Taxes | 5 228.00 | 5 228.00 | | 5 228.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 576.00 | 6 576.00 | | 6 576.00 |
VB VAT | 2 256.00 | 2 256.00 | | 2 256.00 |
VG Loans with a maturity of up to one year at origin | 318.00 | 318.00 | | 318.00 |
VH Loans with a maturity of more than one year at origin | 42 281.00 | 25 420.00 | 16 862.00 | 42 281.00 |
VI Group and Associates | 35.00 | 35.00 | | 35.00 |
VK Loans repaid during the year | 28 831.00 | | | 28 831.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 505.00 | 1 505.00 | | 1 505.00 |
VS Prepaid expenses | 2 851.00 | 2 851.00 | | 2 851.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 107.00 | 5 107.00 | | 5 107.00 |
VW VAT | 10 820.00 | 10 820.00 | | 10 820.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 747.00 | 227 885.00 | 16 862.00 | 244 747.00 |
