| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 538.00 | 14 150.00 | 1 388.00 | 15 538.00 |
AT Other tangible assets | 31 866.00 | 30 455.00 | 1 411.00 | 31 866.00 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BH Other financial assets | 3 215.00 | | 3 215.00 | 3 215.00 |
BJ TOTAL (I) | 1 257 624.00 | 44 605.00 | 1 213 019.00 | 1 257 624.00 |
BX Customers and related accounts | 155 630.00 | | 155 630.00 | 155 630.00 |
BZ Other receivables | 14 588.00 | | 14 588.00 | 14 588.00 |
CD Marketable securities | 640.00 | | 640.00 | 640.00 |
CF Cash and cash equivalents | 144 801.00 | | 144 801.00 | 144 801.00 |
CH Prepaid expenses | 3 292.00 | | 3 292.00 | 3 292.00 |
CJ TOTAL (II) | 318 951.00 | | 318 951.00 | 318 951.00 |
CO Grand total (0 to V) | 1 576 575.00 | 44 605.00 | 1 531 970.00 | 1 576 575.00 |
CS Evaluated investments - equity method | 1 207 000.00 | | 1 207 000.00 | 1 207 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 600.00 | 82 600.00 | | 82 600.00 |
DD Legal reserve (1) | 8 260.00 | 8 260.00 | | 8 260.00 |
DH Retained earnings | 861 061.00 | 880 812.00 | | 861 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 441.00 | 130 250.00 | | 137 441.00 |
DL TOTAL (I) | 1 089 362.00 | 1 101 921.00 | | 1 089 362.00 |
DU Loans and Debts from Credit Institutions (3) | 26 380.00 | 104 604.00 | | 26 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 246 278.00 | 159 917.00 | | 246 278.00 |
DX Trade payables and related accounts | 114 409.00 | 43 957.00 | | 114 409.00 |
DY Tax and social security liabilities | 55 541.00 | 37 162.00 | | 55 541.00 |
EA Other liabilities | | 9 714.00 | | |
EC TOTAL (IV) | 442 608.00 | 355 354.00 | | 442 608.00 |
EE Grand total (I to V) | 1 531 970.00 | 1 457 276.00 | | 1 531 970.00 |
EG Accrued income and payables due within one year | 442 608.00 | 355 354.00 | | 442 608.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | 1 136 201.00 | |
FJ Net sales | | | 1 136 201.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14.00 | |
FR Total operating income (I) | | | 1 136 215.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 892 414.00 | |
FX Taxes, duties, and similar payments | | | 4 072.00 | |
FY Salaries and Wages | | | 37 449.00 | |
FZ Social Security Contributions | | | 13 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 978.00 | |
GF Total Operating Expenses (II) | | | 950 735.00 | |
GG - OPERATING RESULT (I - II) | | | 185 480.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 14.00 | |
GN Positive exchange differences | | | 112.00 | |
GP Total financial income (V) | | | 126.00 | |
GR Interest and similar expenses | | | 1 205.00 | |
GS Negative differences of foreign exchange | | | 576.00 | |
GU Total financial expenses (VI) | | | 1 781.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 655.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 183 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 505.00 | | | 505.00 |
HB Exceptional income from capital transactions | | 305.00 | | |
HD Total exceptional income (VII) | 505.00 | 305.00 | | 505.00 |
HE Exceptional expenses on management operations | 323.00 | 1.00 | | 323.00 |
HH Total exceptional expenses (VIII) | 323.00 | 1.00 | | 323.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 182.00 | 304.00 | | 182.00 |
HK Income tax | 46 566.00 | 25 253.00 | | 46 566.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 136 846.00 | 487 542.00 | | 1 136 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 999 405.00 | 357 292.00 | | 999 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 441.00 | 130 250.00 | | 137 441.00 |
| |
| 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 | 1 261 887.00 | | 335.00 | 1 261 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 210 220.00 | |
I4 DECREASES Grand Total | | 4 598.00 | 1 257 624.00 | |
IO DECREASES Total including other intangible assets | | | 15 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 598.00 | 31 866.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 538.00 | | | 15 538.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 464.00 | | | 36 464.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 209 885.00 | | 335.00 | 1 209 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 224.00 | 2 978.00 | 4 598.00 | 46 224.00 |
PE DEPRECIATION Total including other intangible assets | 13 094.00 | 1 055.00 | | 13 094.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 130.00 | 1 923.00 | 4 598.00 | 33 130.00 |
| |
| 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 | 114 409.00 | 114 409.00 | | 114 409.00 |
8C Staff and Related Accounts | 4 051.00 | 4 051.00 | | 4 051.00 |
8D Social Security and Other Social Organizations | 2 523.00 | 2 523.00 | | 2 523.00 |
8E Income Taxes | 21 309.00 | 21 309.00 | | 21 309.00 |
UT Other financial assets | 3 215.00 | | 3 215.00 | 3 215.00 |
UX Other trade receivables | 155 630.00 | 155 630.00 | | 155 630.00 |
VB VAT | 14 588.00 | 14 588.00 | | 14 588.00 |
VH Loans with a maturity of more than one year at origin | 26 380.00 | 26 380.00 | | 26 380.00 |
VI Group and Associates | 246 278.00 | 246 278.00 | | 246 278.00 |
VQ Other Taxes, Duties, and Similar Debts | 405.00 | 405.00 | | 405.00 |
VS Prepaid expenses | 3 292.00 | 3 292.00 | | 3 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 176 725.00 | 173 510.00 | 3 215.00 | 176 725.00 |
VW VAT | 27 252.00 | 27 252.00 | | 27 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 442 608.00 | 442 608.00 | | 442 608.00 |
