| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 355 000.00 | | 355 000.00 | 355 000.00 |
AJ Other Intangible Assets | 365.00 | 365.00 | | 365.00 |
AR Technical installations, industrial equipment and tools | 4 190.00 | 4 190.00 | | 4 190.00 |
AT Other tangible assets | 101 709.00 | 101 709.00 | | 101 709.00 |
BH Other financial assets | 12 605.00 | | 12 605.00 | 12 605.00 |
BJ TOTAL (I) | 473 870.00 | 106 264.00 | 367 605.00 | 473 870.00 |
BT Goods | 9 856.00 | | 9 856.00 | 9 856.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 165 319.00 | | 165 319.00 | 165 319.00 |
BZ Other receivables | 55 246.00 | | 55 246.00 | 55 246.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 11 152.00 | | 11 152.00 | 11 152.00 |
CH Prepaid expenses | 566.00 | | 566.00 | 566.00 |
CJ TOTAL (II) | 242 289.00 | | 242 289.00 | 242 289.00 |
CO Grand total (0 to V) | 716 158.00 | 106 264.00 | 609 894.00 | 716 158.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 218 900.00 | 206 900.00 | | 218 900.00 |
DH Retained earnings | 2 504.00 | 2 471.00 | | 2 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 302.00 | 12 033.00 | | -49 302.00 |
DL TOTAL (I) | 183 102.00 | 232 404.00 | | 183 102.00 |
DU Loans and Debts from Credit Institutions (3) | 25 056.00 | 85 368.00 | | 25 056.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209 027.00 | 128 924.00 | | 209 027.00 |
DX Trade payables and related accounts | 133 147.00 | 166 533.00 | | 133 147.00 |
DY Tax and social security liabilities | 19 563.00 | 30 050.00 | | 19 563.00 |
EA Other liabilities | 40 000.00 | 40 000.00 | | 40 000.00 |
EC TOTAL (IV) | 426 792.00 | 450 876.00 | | 426 792.00 |
EE Grand total (I to V) | 609 894.00 | 683 280.00 | | 609 894.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 001 936.00 | |
FD Production sold - goods | | | 16 941.00 | |
FJ Net sales | | | 1 018 877.00 | |
FQ Other income | | | 755.00 | |
FR Total operating income (I) | | | 1 019 633.00 | |
FS Purchases of goods (including customs duties) | | | 813 618.00 | |
FT Inventory change (goods) | | | 12 416.00 | |
FU Purchases of raw materials and other supplies | | | 963.00 | |
FW Other purchases and external expenses | | | 77 242.00 | |
FX Taxes, duties, and similar payments | | | 3 811.00 | |
FY Salaries and Wages | | | 59 072.00 | |
FZ Social Security Contributions | | | 22 974.00 | |
GB Operating Expenses - Provisions | | | 14 330.00 | |
GE Other Expenses | | | 3 425.00 | |
GF Total Operating Expenses (II) | | | 1 007 851.00 | |
GG - OPERATING RESULT (I - II) | | | 11 781.00 | |
GP Total financial income (V) | | | 2.00 | |
GU Total financial expenses (VI) | | | 4 689.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 8 000.00 | | |
HH Total exceptional expenses (VIII) | 56 397.00 | 272.00 | | 56 397.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -56 397.00 | 7 728.00 | | -56 397.00 |
HK Income tax | | 1 353.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 019 635.00 | 1 326 267.00 | | 1 019 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 068 937.00 | 1 314 234.00 | | 1 068 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 302.00 | 12 033.00 | | -49 302.00 |
| |
| 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 | 505 771.00 | | 5 605.00 | 505 771.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 605.00 | |
I4 DECREASES Grand Total | | 37 507.00 | 473 870.00 | |
IO DECREASES Total including other intangible assets | | | 355 365.00 | |
IY DECREASES Total Tangible Fixed Assets | | 37 507.00 | 105 899.00 | |
KD ACQUISITIONS Total including other intangible assets | 355 365.00 | | | 355 365.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 143 406.00 | | | 143 406.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 000.00 | | 5 605.00 | 7 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 128 109.00 | 15 661.00 | 37 507.00 | 128 109.00 |
PE DEPRECIATION Total including other intangible assets | 365.00 | | | 365.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 127 744.00 | 15 661.00 | 37 507.00 | 127 744.00 |
| |
| 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 | 133 147.00 | 133 147.00 | | 133 147.00 |
8D Social Security and Other Social Organizations | 19 563.00 | 19 563.00 | | 19 563.00 |
8K Other liabilities (including liabilities related to repo transactions) | 249 027.00 | 249 027.00 | | 249 027.00 |
UT Other financial assets | 12 605.00 | | 12 605.00 | 12 605.00 |
UX Other trade receivables | 165 319.00 | 165 319.00 | | 165 319.00 |
VG Loans with a maturity of up to one year at origin | 25 056.00 | 25 056.00 | | 25 056.00 |
VK Loans repaid during the year | 17 814.00 | | | 17 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 246.00 | 55 246.00 | | 55 246.00 |
VS Prepaid expenses | 566.00 | 566.00 | | 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 736.00 | 221 131.00 | 12 605.00 | 233 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 426 792.00 | 426 792.00 | | 426 792.00 |
