| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 407.00 | 2 407.00 | | 2 407.00 |
AH Goodwill | 10 671.00 | | 10 671.00 | 10 671.00 |
AR Technical installations, industrial equipment and tools | 6 890.00 | 6 204.00 | 685.00 | 6 890.00 |
AT Other tangible assets | 76 075.00 | 63 953.00 | 12 121.00 | 76 075.00 |
BH Other financial assets | 23.00 | | 23.00 | 23.00 |
BJ TOTAL (I) | 96 087.00 | 72 565.00 | 23 521.00 | 96 087.00 |
BT Goods | 142 508.00 | | 142 508.00 | 142 508.00 |
BV Advances and down payments on orders | 1 358.00 | | 1 358.00 | 1 358.00 |
BX Customers and related accounts | 120 311.00 | 24 692.00 | 95 619.00 | 120 311.00 |
BZ Other receivables | 20 005.00 | | 20 005.00 | 20 005.00 |
CF Cash and cash equivalents | 427.00 | | 427.00 | 427.00 |
CH Prepaid expenses | 760.00 | | 760.00 | 760.00 |
CJ TOTAL (II) | 285 371.00 | 24 692.00 | 260 678.00 | 285 371.00 |
CO Grand total (0 to V) | 381 458.00 | 97 257.00 | 284 200.00 | 381 458.00 |
CU Other investments | 19.00 | | 19.00 | 19.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 82 608.00 | 74 848.00 | | 82 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 100.00 | 7 759.00 | | 9 100.00 |
DL TOTAL (I) | 100 093.00 | 90 993.00 | | 100 093.00 |
DU Loans and Debts from Credit Institutions (3) | 60 620.00 | 72 944.00 | | 60 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 736.00 | 2 613.00 | | 2 736.00 |
DW Advances and down payments received on current orders | 5 286.00 | 2 000.00 | | 5 286.00 |
DX Trade payables and related accounts | 101 007.00 | 79 343.00 | | 101 007.00 |
DY Tax and social security liabilities | 14 455.00 | 10 507.00 | | 14 455.00 |
EA Other liabilities | 100.00 | | | 100.00 |
EC TOTAL (IV) | 184 106.00 | 167 409.00 | | 184 106.00 |
EE Grand total (I to V) | 284 200.00 | 258 402.00 | | 284 200.00 |
EI Including equity loans | 2 736.00 | | | 2 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 361 237.00 | |
FG Production sold - services | | | 18.00 | |
FJ Net sales | | | 361 255.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 890.00 | |
FQ Other income | | | 17 833.00 | |
FR Total operating income (I) | | | 391 979.00 | |
FS Purchases of goods (including customs duties) | | | 240 759.00 | |
FT Inventory change (goods) | | | 3 319.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 64 648.00 | |
FX Taxes, duties, and similar payments | | | 2 705.00 | |
FY Salaries and Wages | | | 44 608.00 | |
FZ Social Security Contributions | | | 18 030.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 768.00 | |
GE Other Expenses | | | 3 697.00 | |
GF Total Operating Expenses (II) | | | 379 538.00 | |
GG - OPERATING RESULT (I - II) | | | 12 440.00 | |
GR Interest and similar expenses | | | 905.00 | |
GS Negative differences of foreign exchange | | | 139.00 | |
GU Total financial expenses (VI) | | | 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -904.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 52 000.00 | | |
HD Total exceptional income (VII) | | 52 000.00 | | |
HE Exceptional expenses on management operations | 2 435.00 | 1 589.00 | | 2 435.00 |
HF Exceptional expenses on capital transactions | | 53 612.00 | | |
HH Total exceptional expenses (VIII) | 2 435.00 | 1 589.00 | | 2 435.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 435.00 | -1 589.00 | | -2 435.00 |
HK Income tax | | 1 057.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 391 979.00 | 275 612.00 | | 391 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 382 879.00 | 267 852.00 | | 382 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 100.00 | 7 759.00 | | 9 100.00 |
| |
| 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 | 93 331.00 | | 2 756.00 | 93 331.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 18 781.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 42.00 | |
I4 DECREASES Grand Total | | | 96 087.00 | |
IO DECREASES Total including other intangible assets | | | 13 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 966.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 078.00 | | | 13 078.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 80 209.00 | | 2 756.00 | 80 209.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 42.00 | | | 42.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 796.00 | 1 768.00 | | 70 796.00 |
PE DEPRECIATION Total including other intangible assets | 2 407.00 | | | 2 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 389.00 | 1 768.00 | | 68 389.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 24 692.00 | | | 24 692.00 |
7B Total provisions for depreciation | 24 692.00 | | | 24 692.00 |
7C Grand total | 24 692.00 | | | 24 692.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 800.00 | 800.00 | | 800.00 |
8B Suppliers and Related Accounts | 101 007.00 | 101 007.00 | | 101 007.00 |
8C Staff and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
8D Social Security and Other Social Organizations | 3 572.00 | 3 572.00 | | 3 572.00 |
8E Income Taxes | 1 049.00 | 1 049.00 | | 1 049.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100.00 | 100.00 | | 100.00 |
UT Other financial assets | 23.00 | 23.00 | | 23.00 |
UX Other trade receivables | 93 157.00 | 93 157.00 | | 93 157.00 |
VA Doubtful or disputed receivables | 27 153.00 | 27 153.00 | | 27 153.00 |
VB VAT | 7 005.00 | 7 005.00 | | 7 005.00 |
VG Loans with a maturity of up to one year at origin | 60 620.00 | 60 620.00 | | 60 620.00 |
VI Group and Associates | 1 936.00 | 1 936.00 | | 1 936.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 000.00 | 4 000.00 | | 4 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 000.00 | 13 000.00 | | 13 000.00 |
VS Prepaid expenses | 760.00 | 760.00 | | 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 100.00 | 141 100.00 | | 141 100.00 |
VW VAT | 6 832.00 | 6 832.00 | | 6 832.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 820.00 | 178 820.00 | | 178 820.00 |
