| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 596 015.00 | | 596 015.00 | 596 015.00 |
AJ Other Intangible Assets | 650.00 | 650.00 | | 650.00 |
AP Buildings | 86 201.00 | 85 431.00 | 770.00 | 86 201.00 |
AR Technical installations, industrial equipment and tools | 8.00 | 8.00 | | 8.00 |
AT Other tangible assets | 108 021.00 | 106 804.00 | 1 217.00 | 108 021.00 |
BH Other financial assets | 1 453.00 | | 1 453.00 | 1 453.00 |
BJ TOTAL (I) | 793 247.00 | 192 892.00 | 600 354.00 | 793 247.00 |
BT Goods | 110 827.00 | | 110 827.00 | 110 827.00 |
BX Customers and related accounts | 28 095.00 | | 28 095.00 | 28 095.00 |
BZ Other receivables | 28 136.00 | | 28 136.00 | 28 136.00 |
CF Cash and cash equivalents | 31 767.00 | | 31 767.00 | 31 767.00 |
CH Prepaid expenses | 2 703.00 | | 2 703.00 | 2 703.00 |
CJ TOTAL (II) | 201 528.00 | | 201 528.00 | 201 528.00 |
CO Grand total (0 to V) | 994 775.00 | 192 892.00 | 801 882.00 | 994 775.00 |
CS Evaluated investments - equity method | 900.00 | | 900.00 | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DF Regulated reserves (1) | 245.00 | 245.00 | | 245.00 |
DG Other reserves | 93 775.00 | | | 93 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 452.00 | 95 275.00 | | 115 452.00 |
DL TOTAL (I) | 225 971.00 | 110 519.00 | | 225 971.00 |
DU Loans and Debts from Credit Institutions (3) | 413 589.00 | 495 614.00 | | 413 589.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 599.00 | 52 876.00 | | 41 599.00 |
DX Trade payables and related accounts | 81 698.00 | 94 069.00 | | 81 698.00 |
DY Tax and social security liabilities | 35 233.00 | 70 336.00 | | 35 233.00 |
EA Other liabilities | 3 792.00 | 3 609.00 | | 3 792.00 |
EC TOTAL (IV) | 575 911.00 | 716 503.00 | | 575 911.00 |
EE Grand total (I to V) | 801 882.00 | 827 023.00 | | 801 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 393 465.00 | |
FD Production sold - goods | | | 205 791.00 | |
FJ Net sales | | | 1 599 256.00 | |
FQ Other income | | | 815.00 | |
FR Total operating income (I) | | | 1 600 071.00 | |
FS Purchases of goods (including customs duties) | | | 1 062 572.00 | |
FT Inventory change (goods) | | | 6 854.00 | |
FU Purchases of raw materials and other supplies | | | 9 891.00 | |
FW Other purchases and external expenses | | | 85 471.00 | |
FX Taxes, duties, and similar payments | | | 3 581.00 | |
FY Salaries and Wages | | | 229 573.00 | |
FZ Social Security Contributions | | | 38 243.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 946.00 | |
GE Other Expenses | | | 750.00 | |
GF Total Operating Expenses (II) | | | 1 442 881.00 | |
GG - OPERATING RESULT (I - II) | | | 157 190.00 | |
GP Total financial income (V) | | | 292.00 | |
GU Total financial expenses (VI) | | | 1 969.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 52.00 | 168.00 | | 52.00 |
HH Total exceptional expenses (VIII) | 5 479.00 | 4 820.00 | | 5 479.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 427.00 | -4 651.00 | | -5 427.00 |
HK Income tax | 34 635.00 | 29 772.00 | | 34 635.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 600 415.00 | 1 595 085.00 | | 1 600 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 484 963.00 | 1 499 810.00 | | 1 484 963.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 452.00 | 95 275.00 | | 115 452.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 186 947.00 | 5 946.00 | | 186 947.00 |
PE DEPRECIATION Total including other intangible assets | 650.00 | | | 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 186 297.00 | 5 946.00 | | 186 297.00 |
| |
| 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 | 81 698.00 | 81 698.00 | | 81 698.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 391.00 | 45 391.00 | | 45 391.00 |
VG Loans with a maturity of up to one year at origin | 413 589.00 | 82 255.00 | 331 333.00 | 413 589.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 233.00 | 35 233.00 | | 35 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 234.00 | 60 234.00 | | 60 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 575 911.00 | 244 578.00 | 331 333.00 | 575 911.00 |
