| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 260 688.00 | |
AR Technical installations, industrial equipment and tools | | | 5 526.00 | |
AT Other tangible assets | | | 158 710.00 | |
BH Other financial assets | | | 24 956.00 | |
BJ TOTAL (I) | | | 449 987.00 | |
BT Goods | | | 24 268.00 | |
BX Customers and related accounts | | | 3 916.00 | |
BZ Other receivables | | | 25 409.00 | |
CF Cash and cash equivalents | | | 78 662.00 | |
CJ TOTAL (II) | | | 132 255.00 | |
CO Grand total (0 to V) | | | 582 242.00 | |
CS Evaluated investments - equity method | | | 107.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 040.00 | 4 040.00 | | 4 040.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 40 793.00 | 40 793.00 | | 40 793.00 |
DH Retained earnings | 50 284.00 | 38 449.00 | | 50 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 110.00 | 11 836.00 | | 28 110.00 |
DL TOTAL (I) | 123 990.00 | 95 880.00 | | 123 990.00 |
DU Loans and Debts from Credit Institutions (3) | 316 627.00 | 335 724.00 | | 316 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 662.00 | 17 761.00 | | 9 662.00 |
DX Trade payables and related accounts | 44 768.00 | 26 090.00 | | 44 768.00 |
DY Tax and social security liabilities | 87 196.00 | 68 726.00 | | 87 196.00 |
EA Other liabilities | | 100.00 | | |
EC TOTAL (IV) | 458 253.00 | 448 401.00 | | 458 253.00 |
EE Grand total (I to V) | 582 242.00 | 544 281.00 | | 582 242.00 |
EG Accrued income and payables due within one year | 458 253.00 | 443 401.00 | | 458 253.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 62 150.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 743 109.00 | |
FJ Net sales | | | 743 109.00 | |
FN Capitalized production | | | 7 413.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 811.00 | |
FQ Other income | | | 1 786.00 | |
FR Total operating income (I) | | | 771 119.00 | |
FS Purchases of goods (including customs duties) | | | 61 095.00 | |
FT Inventory change (goods) | | | -144.00 | |
FU Purchases of raw materials and other supplies | | | 147 575.00 | |
FW Other purchases and external expenses | | | 164 026.00 | |
FX Taxes, duties, and similar payments | | | 11 737.00 | |
FY Salaries and Wages | | | 228 302.00 | |
FZ Social Security Contributions | | | 84 064.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 384.00 | |
GE Other Expenses | | | 4 217.00 | |
GF Total Operating Expenses (II) | | | 732 256.00 | |
GG - OPERATING RESULT (I - II) | | | 38 863.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 5 794.00 | |
GU Total financial expenses (VI) | | | 5 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 166.00 | | |
HH Total exceptional expenses (VIII) | | 166.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -166.00 | | |
HK Income tax | 4 961.00 | 142.00 | | 4 961.00 |
HL TOTAL REVENUE (I + III + V + VII) | 771 119.00 | 873 655.00 | | 771 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 743 009.00 | 861 819.00 | | 743 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 110.00 | 11 836.00 | | 28 110.00 |
| |
| 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 | 1 004 895.00 | | 2 513.00 | 1 004 895.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 063.00 | |
I4 DECREASES Grand Total | | | 1 007 408.00 | |
IO DECREASES Total including other intangible assets | | | 261 588.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 720 757.00 | |
KD ACQUISITIONS Total including other intangible assets | 261 588.00 | | | 261 588.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 718 244.00 | | 2 513.00 | 718 244.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 063.00 | | | 25 063.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 526 064.00 | 31 384.00 | | 526 064.00 |
PE DEPRECIATION Total including other intangible assets | 900.00 | | | 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 525 164.00 | 31 384.00 | | 525 164.00 |
| |
| 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 | 44 768.00 | 44 768.00 | | 44 768.00 |
8C Staff and Related Accounts | 28 090.00 | 28 090.00 | | 28 090.00 |
8D Social Security and Other Social Organizations | 37 620.00 | 37 620.00 | | 37 620.00 |
8E Income Taxes | 4 216.00 | 4 216.00 | | 4 216.00 |
UT Other financial assets | 24 956.00 | | 24 956.00 | 24 956.00 |
UX Other trade receivables | 3 916.00 | 3 916.00 | | 3 916.00 |
UY Staff and related accounts | 3 037.00 | 3 037.00 | | 3 037.00 |
VB VAT | 2 673.00 | 2 673.00 | | 2 673.00 |
VH Loans with a maturity of more than one year at origin | 316 627.00 | 316 627.00 | | 316 627.00 |
VI Group and Associates | 9 662.00 | 9 662.00 | | 9 662.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 457.00 | 4 457.00 | | 4 457.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 698.00 | 19 698.00 | | 19 698.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 281.00 | 29 324.00 | 24 956.00 | 54 281.00 |
VW VAT | 12 813.00 | 12 813.00 | | 12 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 458 253.00 | 458 253.00 | | 458 253.00 |
