| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 925.00 | 1 696.00 | 229.00 | 1 925.00 |
AH Goodwill | 161 214.00 | | 161 214.00 | 161 214.00 |
AR Technical installations, industrial equipment and tools | 259.00 | 237.00 | 22.00 | 259.00 |
AT Other tangible assets | 63 278.00 | 37 253.00 | 26 024.00 | 63 278.00 |
BD Other fixed assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BH Other financial assets | 7 820.00 | | 7 820.00 | 7 820.00 |
BJ TOTAL (I) | 236 350.00 | 39 186.00 | 197 163.00 | 236 350.00 |
BL Raw materials, supplies | 1 325.00 | | 1 325.00 | 1 325.00 |
BT Goods | 140 774.00 | 8 729.00 | 132 044.00 | 140 774.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 11 867.00 | | 11 867.00 | 11 867.00 |
BZ Other receivables | 13 926.00 | | 13 926.00 | 13 926.00 |
CF Cash and cash equivalents | 60 253.00 | | 60 253.00 | 60 253.00 |
CH Prepaid expenses | 1 855.00 | | 1 855.00 | 1 855.00 |
CJ TOTAL (II) | 230 003.00 | 8 729.00 | 221 273.00 | 230 003.00 |
CO Grand total (0 to V) | 466 354.00 | 47 916.00 | 418 437.00 | 466 354.00 |
CU Other investments | 854.00 | | 854.00 | 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 226 650.00 | 226 650.00 | | 226 650.00 |
DD Legal reserve (1) | 917.00 | 26.00 | | 917.00 |
DG Other reserves | 17 429.00 | 499.00 | | 17 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 954.00 | 17 821.00 | | 34 954.00 |
DL TOTAL (I) | 279 951.00 | 244 996.00 | | 279 951.00 |
DU Loans and Debts from Credit Institutions (3) | 23 163.00 | 31 063.00 | | 23 163.00 |
DX Trade payables and related accounts | 90 171.00 | 75 607.00 | | 90 171.00 |
DY Tax and social security liabilities | 22 641.00 | 21 801.00 | | 22 641.00 |
EA Other liabilities | 2 509.00 | 10 009.00 | | 2 509.00 |
EC TOTAL (IV) | 138 486.00 | 138 482.00 | | 138 486.00 |
EE Grand total (I to V) | 418 437.00 | 383 479.00 | | 418 437.00 |
EG Accrued income and payables due within one year | 123 376.00 | 115 350.00 | | 123 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 667 310.00 | | 667 310.00 | 667 310.00 |
FJ Net sales | 667 310.00 | | 667 310.00 | 667 310.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 793.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 697 115.00 | |
FS Purchases of goods (including customs duties) | | | 407 346.00 | |
FT Inventory change (goods) | | | 13 819.00 | |
FU Purchases of raw materials and other supplies | | | 1 639.00 | |
FW Other purchases and external expenses | | | 90 138.00 | |
FX Taxes, duties, and similar payments | | | 6 531.00 | |
FY Salaries and Wages | | | 103 555.00 | |
FZ Social Security Contributions | | | 10 951.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 628.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 8 729.00 | |
GE Other Expenses | | | 7 587.00 | |
GF Total Operating Expenses (II) | | | 660 928.00 | |
GG - OPERATING RESULT (I - II) | | | 36 186.00 | |
GR Interest and similar expenses | | | 509.00 | |
GU Total financial expenses (VI) | | | 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 933.00 | 4 597.00 | | 4 933.00 |
HD Total exceptional income (VII) | 4 933.00 | 4 597.00 | | 4 933.00 |
HE Exceptional expenses on management operations | 190.00 | 52.00 | | 190.00 |
HH Total exceptional expenses (VIII) | 190.00 | 52.00 | | 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 743.00 | 4 544.00 | | 4 743.00 |
HK Income tax | 5 466.00 | 4 526.00 | | 5 466.00 |
HL TOTAL REVENUE (I + III + V + VII) | 702 049.00 | 717 317.00 | | 702 049.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 667 094.00 | 699 496.00 | | 667 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 954.00 | 17 821.00 | | 34 954.00 |
| |
| 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 | 231 126.00 | | 2 013.00 | 231 126.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 462.00 | |
I4 DECREASES Grand Total | | | 233 139.00 | |
IO DECREASES Total including other intangible assets | | | 163 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 537.00 | |
KD ACQUISITIONS Total including other intangible assets | 163 140.00 | | | 163 140.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 524.00 | | 2 013.00 | 61 524.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 462.00 | | | 6 462.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 558.00 | 10 629.00 | | 28 558.00 |
PE DEPRECIATION Total including other intangible assets | 1 463.00 | 233.00 | | 1 463.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 095.00 | 10 396.00 | | 27 095.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 27 794.00 | 8 730.00 | 27 794.00 | 27 794.00 |
7B Total provisions for depreciation | 27 794.00 | 8 730.00 | 27 794.00 | 27 794.00 |
7C Grand total | 27 794.00 | 8 730.00 | 27 794.00 | 27 794.00 |
UE of which provisions and reversals: - Operating | | 8 730.00 | 27 794.00 | |
| |
| 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 | 90 171.00 | 90 171.00 | | 90 171.00 |
8C Staff and Related Accounts | 4 978.00 | 4 978.00 | | 4 978.00 |
8D Social Security and Other Social Organizations | 12 239.00 | 12 239.00 | | 12 239.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 510.00 | 2 510.00 | | 2 510.00 |
UT Other financial assets | 7 820.00 | 7 820.00 | | 7 820.00 |
UX Other trade receivables | 11 867.00 | 11 867.00 | | 11 867.00 |
VB VAT | 9 330.00 | 9 330.00 | | 9 330.00 |
VG Loans with a maturity of up to one year at origin | 32.00 | 32.00 | | 32.00 |
VH Loans with a maturity of more than one year at origin | 23 132.00 | 8 022.00 | 15 109.00 | 23 132.00 |
VK Loans repaid during the year | 7 872.00 | | | 7 872.00 |
VM Income taxes | 3 078.00 | 3 078.00 | | 3 078.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 492.00 | 1 492.00 | | 1 492.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 519.00 | 1 519.00 | | 1 519.00 |
VS Prepaid expenses | 1 856.00 | 1 856.00 | | 1 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 470.00 | 35 470.00 | | 35 470.00 |
VW VAT | 3 933.00 | 3 933.00 | | 3 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 486.00 | 123 377.00 | 15 109.00 | 138 486.00 |
