| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 85 000.00 | | 85 000.00 | 85 000.00 |
AJ Other Intangible Assets | 926.00 | 926.00 | | 926.00 |
AR Technical installations, industrial equipment and tools | 70 302.00 | 60 485.00 | 9 817.00 | 70 302.00 |
AT Other tangible assets | 107 216.00 | 75 085.00 | 32 131.00 | 107 216.00 |
BH Other financial assets | 7 583.00 | | 7 583.00 | 7 583.00 |
BJ TOTAL (I) | 271 027.00 | 136 496.00 | 134 531.00 | 271 027.00 |
BT Goods | 58 024.00 | | 58 024.00 | 58 024.00 |
BX Customers and related accounts | 1 620.00 | | 1 620.00 | 1 620.00 |
BZ Other receivables | 30 958.00 | | 30 958.00 | 30 958.00 |
CD Marketable securities | 2.00 | | 2.00 | 2.00 |
CF Cash and cash equivalents | 66 555.00 | | 66 555.00 | 66 555.00 |
CH Prepaid expenses | 2 053.00 | | 2 053.00 | 2 053.00 |
CJ TOTAL (II) | 159 212.00 | | 159 212.00 | 159 212.00 |
CO Grand total (0 to V) | 430 239.00 | 136 496.00 | 293 743.00 | 430 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 179 721.00 | 179 721.00 | | 179 721.00 |
DB Share, merger, contribution premiums, etc. | 12 179.00 | 12 179.00 | | 12 179.00 |
DD Legal reserve (1) | 3 199.00 | 3 199.00 | | 3 199.00 |
DH Retained earnings | -26 319.00 | -19 531.00 | | -26 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 799.00 | -6 787.00 | | 12 799.00 |
DL TOTAL (I) | 181 580.00 | 168 780.00 | | 181 580.00 |
DU Loans and Debts from Credit Institutions (3) | 4 128.00 | 25 617.00 | | 4 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39.00 | 83.00 | | 39.00 |
DX Trade payables and related accounts | 91 960.00 | 103 143.00 | | 91 960.00 |
DY Tax and social security liabilities | 16 037.00 | 14 013.00 | | 16 037.00 |
EC TOTAL (IV) | 112 163.00 | 142 857.00 | | 112 163.00 |
EE Grand total (I to V) | 293 743.00 | 311 637.00 | | 293 743.00 |
EI Including equity loans | 39.00 | | | 39.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 204 624.00 | |
FJ Net sales | | | 1 204 624.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 95.00 | |
FR Total operating income (I) | | | 1 204 719.00 | |
FS Purchases of goods (including customs duties) | | | 908 700.00 | |
FT Inventory change (goods) | | | -1 340.00 | |
FW Other purchases and external expenses | | | 92 552.00 | |
FX Taxes, duties, and similar payments | | | 2 794.00 | |
FY Salaries and Wages | | | 131 598.00 | |
FZ Social Security Contributions | | | 40 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 505.00 | |
GE Other Expenses | | | 668.00 | |
GF Total Operating Expenses (II) | | | 1 194 120.00 | |
GG - OPERATING RESULT (I - II) | | | 10 600.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 509.00 | |
GU Total financial expenses (VI) | | | 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 142.00 | | | 3 142.00 |
HD Total exceptional income (VII) | 3 142.00 | | | 3 142.00 |
HE Exceptional expenses on management operations | 433.00 | 899.00 | | 433.00 |
HH Total exceptional expenses (VIII) | 433.00 | 899.00 | | 433.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 709.00 | -899.00 | | 2 709.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 207 862.00 | 1 230 995.00 | | 1 207 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 195 062.00 | 1 237 782.00 | | 1 195 062.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 799.00 | -6 787.00 | | 12 799.00 |
| |
| 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 | 274 661.00 | | | 274 661.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 583.00 | |
I4 DECREASES Grand Total | | 3 634.00 | 271 027.00 | |
IO DECREASES Total including other intangible assets | | | 85 926.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 634.00 | 177 518.00 | |
KD ACQUISITIONS Total including other intangible assets | 85 926.00 | | | 85 926.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 181 152.00 | | | 181 152.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 583.00 | | | 7 583.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 121 625.00 | 18 505.00 | 3 634.00 | 121 625.00 |
PE DEPRECIATION Total including other intangible assets | 926.00 | | | 926.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 120 699.00 | 18 505.00 | 3 634.00 | 120 699.00 |
| |
| 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 | 39.00 | 39.00 | | 39.00 |
8B Suppliers and Related Accounts | 91 960.00 | 91 960.00 | | 91 960.00 |
UT Other financial assets | 7 583.00 | | 7 583.00 | 7 583.00 |
UX Other trade receivables | 1 620.00 | 1 620.00 | | 1 620.00 |
VH Loans with a maturity of more than one year at origin | 4 128.00 | 4 128.00 | | 4 128.00 |
VP Miscellaneous | 30 958.00 | 30 958.00 | | 30 958.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 037.00 | 16 037.00 | | 16 037.00 |
VS Prepaid expenses | 2 053.00 | 2 053.00 | | 2 053.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 214.00 | 34 631.00 | 7 583.00 | 42 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 163.00 | 112 163.00 | | 112 163.00 |
