| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 23 256.00 | | 23 256.00 | 23 256.00 |
AJ Other Intangible Assets | 1 488.00 | 1 488.00 | | 1 488.00 |
AR Technical installations, industrial equipment and tools | 6 830.00 | 6 799.00 | 31.00 | 6 830.00 |
AT Other tangible assets | 26 576.00 | 19 378.00 | 7 198.00 | 26 576.00 |
BF Loans | 8 000.00 | | 8 000.00 | 8 000.00 |
BH Other financial assets | 8 679.00 | | 8 679.00 | 8 679.00 |
BJ TOTAL (I) | 74 828.00 | 27 665.00 | 47 163.00 | 74 828.00 |
BL Raw materials, supplies | 1 082.00 | | 1 082.00 | 1 082.00 |
BN Goods in progress | 7 360.00 | | 7 360.00 | 7 360.00 |
BX Customers and related accounts | 297 425.00 | | 297 425.00 | 297 425.00 |
BZ Other receivables | 272 740.00 | | 272 740.00 | 272 740.00 |
CF Cash and cash equivalents | 12 447.00 | | 12 447.00 | 12 447.00 |
CH Prepaid expenses | 21 386.00 | | 21 386.00 | 21 386.00 |
CJ TOTAL (II) | 612 441.00 | | 612 441.00 | 612 441.00 |
CO Grand total (0 to V) | 687 269.00 | 27 665.00 | 659 604.00 | 687 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -3 002.00 | 6 796.00 | | -3 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 798.00 | -9 797.00 | | 50 798.00 |
DL TOTAL (I) | 102 797.00 | 51 998.00 | | 102 797.00 |
DP Provisions for Risks | 4 587.00 | 2 332.00 | | 4 587.00 |
DR TOTAL (IV) | 4 587.00 | 2 332.00 | | 4 587.00 |
DU Loans and Debts from Credit Institutions (3) | 58 962.00 | 76 549.00 | | 58 962.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 130.00 | 123 744.00 | | 63 130.00 |
DX Trade payables and related accounts | 266 969.00 | 359 723.00 | | 266 969.00 |
DY Tax and social security liabilities | 153 105.00 | 165 953.00 | | 153 105.00 |
EA Other liabilities | 10 055.00 | 8 609.00 | | 10 055.00 |
EB Prepaid income (2) | | 6 386.00 | | |
EC TOTAL (IV) | 552 220.00 | 740 964.00 | | 552 220.00 |
EE Grand total (I to V) | 659 604.00 | 795 295.00 | | 659 604.00 |
EG Accrued income and payables due within one year | 552 220.00 | | | 552 220.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 58 962.00 | 76 549.00 | | 58 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 308 993.00 | |
FJ Net sales | | | 2 308 993.00 | |
FM Inventory production | | | -16 855.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 293.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 2 293 434.00 | |
FU Purchases of raw materials and other supplies | | | 306 450.00 | |
FV Inventory change (raw materials and supplies) | | | 950.00 | |
FW Other purchases and external expenses | | | 1 476 137.00 | |
FX Taxes, duties, and similar payments | | | 10 286.00 | |
FY Salaries and Wages | | | 258 238.00 | |
FZ Social Security Contributions | | | 166 593.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 417.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 255.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 2 225 335.00 | |
GG - OPERATING RESULT (I - II) | | | 68 099.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 642.00 | |
GU Total financial expenses (VI) | | | 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -642.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 803.00 | 874.00 | | 803.00 |
HF Exceptional expenses on capital transactions | | 510.00 | | |
HH Total exceptional expenses (VIII) | 803.00 | 1 383.00 | | 803.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -803.00 | -1 383.00 | | -803.00 |
HK Income tax | 15 856.00 | | | 15 856.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 293 434.00 | 1 843 446.00 | | 2 293 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 242 635.00 | 1 853 244.00 | | 2 242 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 798.00 | -9 797.00 | | 50 798.00 |
| |
| 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 | 71 343.00 | | 4 085.00 | 71 343.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 600.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 600.00 | 16 679.00 | |
I4 DECREASES Grand Total | | 600.00 | 74 828.00 | |
IO DECREASES Total including other intangible assets | | | 24 744.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 406.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 744.00 | | | 24 744.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 321.00 | | 4 085.00 | 29 321.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 279.00 | | | 17 279.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 248.00 | 4 417.00 | | 23 248.00 |
PE DEPRECIATION Total including other intangible assets | 1 488.00 | | | 1 488.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 760.00 | 4 417.00 | | 21 760.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 332.00 | 2 254.00 | | 2 332.00 |
7C Grand total | 2 332.00 | 2 254.00 | | 2 332.00 |
UE of which provisions and reversals: - Operating | | 2 255.00 | | |
| |
| 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 | 266 969.00 | 266 969.00 | | 266 969.00 |
8D Social Security and Other Social Organizations | 153 105.00 | 153 105.00 | | 153 105.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 055.00 | 10 055.00 | | 10 055.00 |
UP Loans | 8 000.00 | | 8 000.00 | 8 000.00 |
UT Other financial assets | 8 679.00 | | 8 679.00 | 8 679.00 |
UX Other trade receivables | 297 425.00 | 297 425.00 | | 297 425.00 |
VG Loans with a maturity of up to one year at origin | 58 962.00 | 58 962.00 | | 58 962.00 |
VI Group and Associates | 63 130.00 | 63 130.00 | | 63 130.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 272 740.00 | 272 740.00 | | 272 740.00 |
VS Prepaid expenses | 21 386.00 | 21 386.00 | | 21 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 608 230.00 | 591 551.00 | 16 679.00 | 608 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 552 220.00 | 552 220.00 | | 552 220.00 |
