| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 69 211.00 | | 69 211.00 | 69 211.00 |
AR Technical installations, industrial equipment and tools | 69 586.00 | 60 046.00 | 9 539.00 | 69 586.00 |
AT Other tangible assets | 97 149.00 | 73 528.00 | 23 620.00 | 97 149.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 239 147.00 | 133 575.00 | 105 572.00 | 239 147.00 |
BL Raw materials, supplies | 9 165.00 | | 9 165.00 | 9 165.00 |
BT Goods | 10 530.00 | | 10 530.00 | 10 530.00 |
BX Customers and related accounts | 23 960.00 | | 23 960.00 | 23 960.00 |
BZ Other receivables | 129 060.00 | | 129 060.00 | 129 060.00 |
CF Cash and cash equivalents | 305 707.00 | | 305 707.00 | 305 707.00 |
CJ TOTAL (II) | 478 424.00 | | 478 424.00 | 478 424.00 |
CO Grand total (0 to V) | 717 572.00 | 133 575.00 | 583 997.00 | 717 572.00 |
CS Evaluated investments - equity method | 3 000.00 | | 3 000.00 | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 770.00 | 7 770.00 | | 7 770.00 |
DD Legal reserve (1) | 777.00 | 777.00 | | 777.00 |
DG Other reserves | 315 292.00 | 308 941.00 | | 315 292.00 |
DH Retained earnings | 163 423.00 | 163 423.00 | | 163 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 833.00 | 6 350.00 | | 22 833.00 |
DL TOTAL (I) | 510 096.00 | 487 262.00 | | 510 096.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 819.00 | 51 480.00 | | 30 819.00 |
DX Trade payables and related accounts | 4 909.00 | 9 170.00 | | 4 909.00 |
DY Tax and social security liabilities | 28 963.00 | 24 783.00 | | 28 963.00 |
EA Other liabilities | 9 209.00 | 9 000.00 | | 9 209.00 |
EC TOTAL (IV) | 73 901.00 | 94 434.00 | | 73 901.00 |
EE Grand total (I to V) | 583 997.00 | 581 696.00 | | 583 997.00 |
EG Accrued income and payables due within one year | 73 901.00 | 94 434.00 | | 73 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 63 317.00 | |
FG Production sold - services | | | 337 087.00 | |
FJ Net sales | | | 400 404.00 | |
FR Total operating income (I) | | | 400 405.00 | |
FS Purchases of goods (including customs duties) | | | 25 885.00 | |
FT Inventory change (goods) | | | 2 909.00 | |
FU Purchases of raw materials and other supplies | | | 75 606.00 | |
FV Inventory change (raw materials and supplies) | | | -2 785.00 | |
FW Other purchases and external expenses | | | 111 164.00 | |
FX Taxes, duties, and similar payments | | | 5 547.00 | |
FY Salaries and Wages | | | 98 209.00 | |
FZ Social Security Contributions | | | 48 252.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 172.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 371 976.00 | |
GG - OPERATING RESULT (I - II) | | | 28 428.00 | |
GK Income from other securities and fixed asset receivables | | | 3 284.00 | |
GP Total financial income (V) | | | 3 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 16 062.00 | | |
HA Exceptional income from management transactions | | 400.00 | | |
HD Total exceptional income (VII) | | 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 400.00 | | |
HK Income tax | 8 879.00 | 393.00 | | 8 879.00 |
HL TOTAL REVENUE (I + III + V + VII) | 403 689.00 | 374 612.00 | | 403 689.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 380 855.00 | 368 261.00 | | 380 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 833.00 | 6 350.00 | | 22 833.00 |
| |
| 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 | 218 093.00 | | 23 734.00 | 218 093.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 200.00 | |
I4 DECREASES Grand Total | | 2 679.00 | 239 148.00 | |
IO DECREASES Total including other intangible assets | | | 69 212.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 679.00 | 166 736.00 | |
KD ACQUISITIONS Total including other intangible assets | 69 212.00 | | | 69 212.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 145 681.00 | | 23 734.00 | 145 681.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 200.00 | | | 3 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 129 082.00 | 7 171.00 | 2 679.00 | 129 082.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 129 082.00 | 7 171.00 | 2 679.00 | 129 082.00 |
| |
| 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 | 4 910.00 | 4 910.00 | | 4 910.00 |
8D Social Security and Other Social Organizations | 28 963.00 | 28 963.00 | | 28 963.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 028.00 | 40 028.00 | | 40 028.00 |
UT Other financial assets | 200.00 | | 200.00 | 200.00 |
UX Other trade receivables | 23 960.00 | 23 960.00 | | 23 960.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 129 061.00 | 129 061.00 | | 129 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 221.00 | 153 021.00 | 200.00 | 153 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 901.00 | 73 901.00 | | 73 901.00 |
