| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 563.00 | 563.00 | | 563.00 |
AH Goodwill | 210 000.00 | | 210 000.00 | 210 000.00 |
AR Technical installations, industrial equipment and tools | 41 900.00 | 34 233.00 | 7 668.00 | 41 900.00 |
AT Other tangible assets | 30 383.00 | 24 570.00 | 5 813.00 | 30 383.00 |
BH Other financial assets | 3 165.00 | | 3 165.00 | 3 165.00 |
BJ TOTAL (I) | 286 012.00 | 59 365.00 | 226 646.00 | 286 012.00 |
BL Raw materials, supplies | 19 350.00 | | 19 350.00 | 19 350.00 |
BX Customers and related accounts | 52 032.00 | | 52 032.00 | 52 032.00 |
BZ Other receivables | 13 385.00 | | 13 385.00 | 13 385.00 |
CF Cash and cash equivalents | 21 032.00 | | 21 032.00 | 21 032.00 |
CH Prepaid expenses | 2 907.00 | | 2 907.00 | 2 907.00 |
CJ TOTAL (II) | 108 706.00 | | 108 706.00 | 108 706.00 |
CO Grand total (0 to V) | 394 718.00 | 59 365.00 | 335 352.00 | 394 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 64 773.00 | 25 738.00 | | 64 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 236.00 | 39 035.00 | | 44 236.00 |
DL TOTAL (I) | 117 259.00 | 73 023.00 | | 117 259.00 |
DU Loans and Debts from Credit Institutions (3) | 86 770.00 | 126 639.00 | | 86 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 359.00 | 22 490.00 | | 15 359.00 |
DX Trade payables and related accounts | 74 374.00 | 86 678.00 | | 74 374.00 |
DY Tax and social security liabilities | 41 590.00 | 47 365.00 | | 41 590.00 |
EC TOTAL (IV) | 218 094.00 | 283 172.00 | | 218 094.00 |
EE Grand total (I to V) | 335 352.00 | 356 195.00 | | 335 352.00 |
EI Including equity loans | 15 359.00 | | | 15 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 464 386.00 | |
FG Production sold - services | | | 314 746.00 | |
FJ Net sales | | | 779 132.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 456.00 | |
FQ Other income | | | 219.00 | |
FR Total operating income (I) | | | 779 808.00 | |
FU Purchases of raw materials and other supplies | | | 328 173.00 | |
FV Inventory change (raw materials and supplies) | | | 4 600.00 | |
FW Other purchases and external expenses | | | 186 292.00 | |
FX Taxes, duties, and similar payments | | | 8 251.00 | |
FY Salaries and Wages | | | 138 377.00 | |
FZ Social Security Contributions | | | 52 813.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 318.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1 903.00 | |
GF Total Operating Expenses (II) | | | 724 727.00 | |
GG - OPERATING RESULT (I - II) | | | 55 080.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 1.00 | |
GR Interest and similar expenses | | | 1.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 3 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | 12.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 12.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -12.00 | | -17.00 |
HK Income tax | 7 536.00 | 5 441.00 | | 7 536.00 |
HL TOTAL REVENUE (I + III + V + VII) | 779 808.00 | 784 495.00 | | 779 808.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 735 572.00 | 745 460.00 | | 735 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 236.00 | 39 035.00 | | 44 236.00 |
| |
| 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 | 286 286.00 | | 4 705.00 | 286 286.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 165.00 | |
I4 DECREASES Grand Total | | 4 979.00 | 286 012.00 | |
IO DECREASES Total including other intangible assets | | | 210 563.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 979.00 | 72 283.00 | |
KD ACQUISITIONS Total including other intangible assets | 210 563.00 | | | 210 563.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 72 557.00 | | 4 705.00 | 72 557.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 165.00 | | | 3 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 026.00 | 4 318.00 | 4 979.00 | 60 026.00 |
PE DEPRECIATION Total including other intangible assets | 563.00 | | | 563.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 463.00 | 4 318.00 | 4 979.00 | 59 463.00 |
| |
| 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 | 89.00 | 89.00 | | 89.00 |
8B Suppliers and Related Accounts | 74 374.00 | 74 374.00 | | 74 374.00 |
UT Other financial assets | 3 165.00 | | 3 165.00 | 3 165.00 |
UX Other trade receivables | 52 032.00 | 52 032.00 | | 52 032.00 |
VB VAT | 2 264.00 | 2 264.00 | | 2 264.00 |
VG Loans with a maturity of up to one year at origin | 86 770.00 | 47 830.00 | 38 940.00 | 86 770.00 |
VI Group and Associates | 15 271.00 | 15 271.00 | | 15 271.00 |
VJ Loans taken out during the year | 5 000.00 | | | 5 000.00 |
VK Loans repaid during the year | 44 869.00 | | | 44 869.00 |
VM Income taxes | 6 171.00 | 6 171.00 | | 6 171.00 |
VP Miscellaneous | 4 950.00 | 4 950.00 | | 4 950.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 590.00 | 41 590.00 | | 41 590.00 |
VS Prepaid expenses | 2 907.00 | 2 907.00 | | 2 907.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 490.00 | 68 324.00 | 3 165.00 | 71 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 094.00 | 179 154.00 | 38 940.00 | 218 094.00 |
