| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 312 000.00 | | 312 000.00 | 312 000.00 |
AP Buildings | 497 773.00 | 378 935.00 | 118 837.00 | 497 773.00 |
AR Technical installations, industrial equipment and tools | 159 225.00 | 159 225.00 | | 159 225.00 |
AT Other tangible assets | 169 932.00 | 169 764.00 | 168.00 | 169 932.00 |
BJ TOTAL (I) | 1 138 931.00 | 707 924.00 | 431 006.00 | 1 138 931.00 |
BT Goods | 13 177.00 | | 13 177.00 | 13 177.00 |
BZ Other receivables | 39 535.00 | | 39 535.00 | 39 535.00 |
CF Cash and cash equivalents | 58 413.00 | | 58 413.00 | 58 413.00 |
CH Prepaid expenses | 24 972.00 | | 24 972.00 | 24 972.00 |
CJ TOTAL (II) | 136 099.00 | | 136 099.00 | 136 099.00 |
CO Grand total (0 to V) | 1 275 030.00 | 707 924.00 | 567 105.00 | 1 275 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 707.00 | | | 707.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 962.00 | | | 83 962.00 |
DL TOTAL (I) | 93 470.00 | | | 93 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 705.00 | | | 156 705.00 |
DX Trade payables and related accounts | 292 501.00 | | | 292 501.00 |
DY Tax and social security liabilities | 24 429.00 | | | 24 429.00 |
EC TOTAL (IV) | 473 635.00 | | | 473 635.00 |
EE Grand total (I to V) | 567 105.00 | | | 567 105.00 |
EG Accrued income and payables due within one year | 316 930.00 | | | 316 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 070 970.00 | | 4 070 970.00 | 4 070 970.00 |
FJ Net sales | 4 070 970.00 | | 4 070 970.00 | 4 070 970.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 305.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4 076 281.00 | |
FS Purchases of goods (including customs duties) | | | 3 254 997.00 | |
FT Inventory change (goods) | | | 835.00 | |
FW Other purchases and external expenses | | | 452 020.00 | |
FX Taxes, duties, and similar payments | | | 5 881.00 | |
FY Salaries and Wages | | | 185 157.00 | |
FZ Social Security Contributions | | | 44 987.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 063.00 | |
GE Other Expenses | | | 3 715.00 | |
GF Total Operating Expenses (II) | | | 3 966 659.00 | |
GG - OPERATING RESULT (I - II) | | | 109 621.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 305.00 | | | 5 305.00 |
A4 Equity method investments | 3 713.00 | | | 3 713.00 |
HK Income tax | 25 654.00 | | | 25 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 076 281.00 | | | 4 076 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 992 318.00 | | | 3 992 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 962.00 | | | 83 962.00 |
| |
| 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 | 1 138 931.00 | | | 1 138 931.00 |
I4 DECREASES Grand Total | | | 1 138 931.00 | |
IO DECREASES Total including other intangible assets | | | 312 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 826 931.00 | |
KD ACQUISITIONS Total including other intangible assets | 312 000.00 | | | 312 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 826 931.00 | | | 826 931.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 688 861.00 | 19 063.00 | | 688 861.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 688 861.00 | 19 063.00 | | 688 861.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | | 5.00 | | |
7Z Other gross bonds with a maturity of up to one year | | 5.00 | | |
8B Suppliers and Related Accounts | 292 501.00 | 292 501.00 | | 292 501.00 |
8D Social Security and Other Social Organizations | 24 429.00 | 24 429.00 | | 24 429.00 |
8K Other liabilities (including liabilities related to repo transactions) | | -156 705.00 | 156 705.00 | |
VI Group and Associates | 156 705.00 | 156 705.00 | | 156 705.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 535.00 | 39 535.00 | | 39 535.00 |
VS Prepaid expenses | 24 973.00 | 24 973.00 | | 24 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 508.00 | 64 508.00 | | 64 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 473 636.00 | 316 931.00 | 156 705.00 | 473 636.00 |
