| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 937.00 | 11 936.00 | | 11 937.00 |
AH Goodwill | 90 000.00 | | 90 000.00 | 90 000.00 |
AR Technical installations, industrial equipment and tools | 26 418.00 | 26 418.00 | | 26 418.00 |
AT Other tangible assets | 131 753.00 | 86 396.00 | 45 357.00 | 131 753.00 |
BB Receivables related to investments | 41 000.00 | | 41 000.00 | 41 000.00 |
BD Other fixed assets | 4 133.00 | | 4 133.00 | 4 133.00 |
BH Other financial assets | 2 280.00 | | 2 280.00 | 2 280.00 |
BJ TOTAL (I) | 322 721.00 | 124 750.00 | 197 971.00 | 322 721.00 |
BT Goods | 69 354.00 | 5 926.00 | 63 428.00 | 69 354.00 |
BX Customers and related accounts | 35 617.00 | | 35 617.00 | 35 617.00 |
BZ Other receivables | 30 482.00 | | 30 482.00 | 30 482.00 |
CF Cash and cash equivalents | 98 924.00 | | 98 924.00 | 98 924.00 |
CH Prepaid expenses | 3 101.00 | | 3 101.00 | 3 101.00 |
CJ TOTAL (II) | 237 479.00 | 5 926.00 | 231 553.00 | 237 479.00 |
CO Grand total (0 to V) | 560 200.00 | 130 676.00 | 429 524.00 | 560 200.00 |
CU Other investments | 15 200.00 | | 15 200.00 | 15 200.00 |
| |
| 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 | 78 861.00 | 50 182.00 | | 78 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 407.00 | 68 679.00 | | 73 407.00 |
DL TOTAL (I) | 163 268.00 | 129 861.00 | | 163 268.00 |
DU Loans and Debts from Credit Institutions (3) | 14 859.00 | 58 572.00 | | 14 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 308.00 | 117 391.00 | | 114 308.00 |
DX Trade payables and related accounts | 85 700.00 | 64 271.00 | | 85 700.00 |
DY Tax and social security liabilities | 49 241.00 | 41 848.00 | | 49 241.00 |
EA Other liabilities | 2 146.00 | 1 986.00 | | 2 146.00 |
EC TOTAL (IV) | 266 255.00 | 284 069.00 | | 266 255.00 |
EE Grand total (I to V) | 429 524.00 | 413 930.00 | | 429 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 663 179.00 | | 663 179.00 | 663 179.00 |
FJ Net sales | 663 179.00 | | 663 179.00 | 663 179.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 315.00 | |
FR Total operating income (I) | | | 671 494.00 | |
FS Purchases of goods (including customs duties) | | | 228 489.00 | |
FT Inventory change (goods) | | | 29 827.00 | |
FW Other purchases and external expenses | | | 183 617.00 | |
FX Taxes, duties, and similar payments | | | 2 065.00 | |
FY Salaries and Wages | | | 81 563.00 | |
FZ Social Security Contributions | | | 23 733.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 643.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 926.00 | |
GF Total Operating Expenses (II) | | | 567 862.00 | |
GG - OPERATING RESULT (I - II) | | | 103 632.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 4 918.00 | |
GU Total financial expenses (VI) | | | 4 918.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 916.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 716.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11.00 | 7.00 | | 11.00 |
HD Total exceptional income (VII) | 11.00 | 7.00 | | 11.00 |
HE Exceptional expenses on management operations | 2 747.00 | 859.00 | | 2 747.00 |
HH Total exceptional expenses (VIII) | 2 747.00 | 859.00 | | 2 747.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 736.00 | -852.00 | | -2 736.00 |
HK Income tax | 22 573.00 | 18 558.00 | | 22 573.00 |
HL TOTAL REVENUE (I + III + V + VII) | 671 508.00 | 616 596.00 | | 671 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 598 100.00 | 547 916.00 | | 598 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 407.00 | 68 679.00 | | 73 407.00 |
| |
| 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 | 320 516.00 | 2 206.00 | | 320 516.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 937.00 | | | 11 937.00 |
I3 DECREASES Total Financial Fixed Assets | 62 613.00 | | | 62 613.00 |
I4 DECREASES Grand Total | 322 721.00 | | | 322 721.00 |
IN DECREASES Start-up, development, or research expenses | 11 937.00 | | | 11 937.00 |
IO DECREASES Total including other intangible assets | 90 000.00 | | | 90 000.00 |
IY DECREASES Total Tangible Fixed Assets | 158 171.00 | | | 158 171.00 |
KD ACQUISITIONS Total including other intangible assets | 90 000.00 | | | 90 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 158 081.00 | 90.00 | | 158 081.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 497.00 | 2 116.00 | | 60 497.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 112 108.00 | 12 643.00 | | 112 108.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 936.00 | | | 11 936.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 100 172.00 | 12 643.00 | | 100 172.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 6 901.00 | 5 926.00 | 6 901.00 | 6 901.00 |
6T Receivables | 1 414.00 | | 1 414.00 | 1 414.00 |
7B Total provisions for depreciation | 8 315.00 | 5 926.00 | 8 315.00 | 8 315.00 |
7C Grand total | 8 315.00 | 5 926.00 | 8 315.00 | 8 315.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 5 926.00 | 8 315.00 | |
| |
| 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 | 85 700.00 | 85 700.00 | | 85 700.00 |
8C Staff and Related Accounts | 22 453.00 | 22 453.00 | | 22 453.00 |
8D Social Security and Other Social Organizations | 15 252.00 | 15 252.00 | | 15 252.00 |
8E Income Taxes | 4 015.00 | 4 015.00 | | 4 015.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 146.00 | 2 146.00 | | 2 146.00 |
UL Receivables related to investments | 41 000.00 | | 41 000.00 | 41 000.00 |
UT Other financial assets | 2 280.00 | | 2 280.00 | 2 280.00 |
UX Other trade receivables | 35 617.00 | 35 617.00 | | 35 617.00 |
VB VAT | 3 379.00 | 3 379.00 | | 3 379.00 |
VH Loans with a maturity of more than one year at origin | 14 859.00 | 14 859.00 | | 14 859.00 |
VI Group and Associates | 114 308.00 | 114 308.00 | | 114 308.00 |
VK Loans repaid during the year | 43 713.00 | | | 43 713.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 394.00 | 1 394.00 | | 1 394.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 103.00 | 27 103.00 | | 27 103.00 |
VS Prepaid expenses | 3 101.00 | 3 101.00 | | 3 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 482.00 | 69 201.00 | 43 280.00 | 112 482.00 |
VW VAT | 6 128.00 | 6 128.00 | | 6 128.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 255.00 | 266 255.00 | | 266 255.00 |
