| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 550.00 | 897.00 | 653.00 | 1 550.00 |
AH Goodwill | 1 736 400.00 | | 1 736 400.00 | 1 736 400.00 |
AP Buildings | 35 255.00 | 3 712.00 | 31 543.00 | 35 255.00 |
AR Technical installations, industrial equipment and tools | 2 550.00 | 2 550.00 | | 2 550.00 |
AT Other tangible assets | 204 501.00 | 81 742.00 | 122 760.00 | 204 501.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 1 980 407.00 | 88 901.00 | 1 891 506.00 | 1 980 407.00 |
BT Goods | 130 839.00 | | 130 839.00 | 130 839.00 |
BX Customers and related accounts | 28 588.00 | | 28 588.00 | 28 588.00 |
BZ Other receivables | 15 320.00 | | 15 320.00 | 15 320.00 |
CF Cash and cash equivalents | 3 528.00 | | 3 528.00 | 3 528.00 |
CH Prepaid expenses | 582.00 | | 582.00 | 582.00 |
CJ TOTAL (II) | 178 858.00 | | 178 858.00 | 178 858.00 |
CO Grand total (0 to V) | 2 159 264.00 | 88 901.00 | 2 070 364.00 | 2 159 264.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 000.00 | 280 000.00 | | 280 000.00 |
DD Legal reserve (1) | 28 000.00 | 28 000.00 | | 28 000.00 |
DG Other reserves | 557 510.00 | 464 850.00 | | 557 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 036.00 | 92 660.00 | | 82 036.00 |
DL TOTAL (I) | 947 546.00 | 865 510.00 | | 947 546.00 |
DU Loans and Debts from Credit Institutions (3) | 817 948.00 | 971 126.00 | | 817 948.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 222.00 | 116 483.00 | | 124 222.00 |
DX Trade payables and related accounts | 151 795.00 | 134 439.00 | | 151 795.00 |
DY Tax and social security liabilities | 25 056.00 | 45 500.00 | | 25 056.00 |
EA Other liabilities | 3 796.00 | 629.00 | | 3 796.00 |
EC TOTAL (IV) | 1 122 817.00 | 1 268 176.00 | | 1 122 817.00 |
EE Grand total (I to V) | 2 070 364.00 | 2 133 687.00 | | 2 070 364.00 |
EG Accrued income and payables due within one year | 348 060.00 | 459 165.00 | | 348 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 781 089.00 | | 1 781 089.00 | 1 781 089.00 |
FG Production sold - services | 52 591.00 | | 52 591.00 | 52 591.00 |
FJ Net sales | 1 833 680.00 | | 1 833 680.00 | 1 833 680.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 436.00 | |
FQ Other income | | | 209.00 | |
FR Total operating income (I) | | | 1 837 325.00 | |
FS Purchases of goods (including customs duties) | | | 1 243 414.00 | |
FT Inventory change (goods) | | | 14 189.00 | |
FW Other purchases and external expenses | | | 89 463.00 | |
FX Taxes, duties, and similar payments | | | 24 220.00 | |
FY Salaries and Wages | | | 233 312.00 | |
FZ Social Security Contributions | | | 75 032.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 201.00 | |
GE Other Expenses | | | 1 435.00 | |
GF Total Operating Expenses (II) | | | 1 705 266.00 | |
GG - OPERATING RESULT (I - II) | | | 132 059.00 | |
GL Other interest and similar income | | | 188.00 | |
GP Total financial income (V) | | | 188.00 | |
GR Interest and similar expenses | | | 22 851.00 | |
GU Total financial expenses (VI) | | | 22 851.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 162.00 | 551.00 | | 5 162.00 |
HH Total exceptional expenses (VIII) | 5 162.00 | 551.00 | | 5 162.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 162.00 | -551.00 | | -5 162.00 |
HK Income tax | 22 198.00 | 28 184.00 | | 22 198.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 837 513.00 | 1 879 986.00 | | 1 837 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 755 477.00 | 1 787 325.00 | | 1 755 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 036.00 | 92 660.00 | | 82 036.00 |
| |
| 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 | 1 980 407.00 | | | 1 980 407.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 550.00 | | | 1 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 1 980 407.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 550.00 | |
IO DECREASES Total including other intangible assets | | | 1 736 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 242 307.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 736 400.00 | | | 1 736 400.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 242 307.00 | | | 242 307.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 700.00 | 24 201.00 | | 64 700.00 |
CY DEPRECIATION Start-up, development, or research expenses | 587.00 | 310.00 | | 587.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 113.00 | 23 891.00 | | 64 113.00 |
| |
| 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 | 110 000.00 | | | 110 000.00 |
8B Suppliers and Related Accounts | 151 795.00 | 151 795.00 | | 151 795.00 |
8C Staff and Related Accounts | 6 978.00 | 6 978.00 | | 6 978.00 |
8D Social Security and Other Social Organizations | 13 998.00 | 13 998.00 | | 13 998.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 796.00 | 3 796.00 | | 3 796.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 28 588.00 | 28 588.00 | | 28 588.00 |
VB VAT | 2 198.00 | 2 198.00 | | 2 198.00 |
VG Loans with a maturity of up to one year at origin | 8 936.00 | 8 936.00 | | 8 936.00 |
VH Loans with a maturity of more than one year at origin | 809 012.00 | 144 255.00 | 593 622.00 | 809 012.00 |
VI Group and Associates | 14 222.00 | 14 222.00 | | 14 222.00 |
VM Income taxes | 11 303.00 | 11 303.00 | | 11 303.00 |
VQ Other Taxes, Duties, and Similar Debts | 983.00 | 983.00 | | 983.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 819.00 | 1 819.00 | | 1 819.00 |
VS Prepaid expenses | 582.00 | 582.00 | | 582.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 640.00 | 44 640.00 | | 44 640.00 |
VW VAT | 3 096.00 | 3 096.00 | | 3 096.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 122 817.00 | 348 060.00 | 593 622.00 | 1 122 817.00 |
