| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1.00 | | | 1.00 |
AH Goodwill | 203 850.00 | | 203 850.00 | 203 850.00 |
AJ Other Intangible Assets | 25 000.00 | | 25 000.00 | 25 000.00 |
AR Technical installations, industrial equipment and tools | 17 776.00 | 17 557.00 | 219.00 | 17 776.00 |
AT Other tangible assets | 51 189.00 | 27 754.00 | 23 435.00 | 51 189.00 |
BH Other financial assets | 13 698.00 | | 13 698.00 | 13 698.00 |
BJ TOTAL (I) | 311 513.00 | 45 311.00 | 266 202.00 | 311 513.00 |
BL Raw materials, supplies | 3 958.00 | | 3 958.00 | 3 958.00 |
BV Advances and down payments on orders | 11 238.00 | | 11 238.00 | 11 238.00 |
BZ Other receivables | 168 189.00 | | 168 189.00 | 168 189.00 |
CF Cash and cash equivalents | 48 303.00 | | 48 303.00 | 48 303.00 |
CH Prepaid expenses | 14 131.00 | | 14 131.00 | 14 131.00 |
CJ TOTAL (II) | 245 819.00 | | 245 819.00 | 245 819.00 |
CO Grand total (0 to V) | 557 332.00 | 45 311.00 | 512 021.00 | 557 332.00 |
CP Shares due in less than one year | 13 698.00 | | | 13 698.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 1 897.00 | 1 897.00 | | 1 897.00 |
DH Retained earnings | 42 077.00 | 29 563.00 | | 42 077.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 601.00 | 12 514.00 | | 30 601.00 |
DL TOTAL (I) | 82 826.00 | 52 224.00 | | 82 826.00 |
DU Loans and Debts from Credit Institutions (3) | 18 967.00 | 80 834.00 | | 18 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 250.00 | | |
DX Trade payables and related accounts | 394 464.00 | 362 766.00 | | 394 464.00 |
DY Tax and social security liabilities | 15 764.00 | 23 075.00 | | 15 764.00 |
EC TOTAL (IV) | 429 195.00 | 467 925.00 | | 429 195.00 |
EE Grand total (I to V) | 512 021.00 | 520 150.00 | | 512 021.00 |
EG Accrued income and payables due within one year | 429 195.00 | 449 223.00 | | 429 195.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 265.00 | 25 749.00 | | 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 494 547.00 | | 494 547.00 | 494 547.00 |
FJ Net sales | 494 547.00 | | 494 547.00 | 494 547.00 |
FO Operating subsidies | | | 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 690.00 | |
FQ Other income | | | 150.00 | |
FR Total operating income (I) | | | 498 887.00 | |
FU Purchases of raw materials and other supplies | | | 118 771.00 | |
FV Inventory change (raw materials and supplies) | | | -336.00 | |
FW Other purchases and external expenses | | | 221 446.00 | |
FX Taxes, duties, and similar payments | | | 4 219.00 | |
FY Salaries and Wages | | | 89 828.00 | |
FZ Social Security Contributions | | | 10 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 299.00 | |
GE Other Expenses | | | 5 417.00 | |
GF Total Operating Expenses (II) | | | 455 257.00 | |
GG - OPERATING RESULT (I - II) | | | 43 631.00 | |
GR Interest and similar expenses | | | 1 425.00 | |
GU Total financial expenses (VI) | | | 1 425.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 690.00 | 4 333.00 | | 3 690.00 |
A4 Equity method investments | 5 415.00 | 4 593.00 | | 5 415.00 |
HA Exceptional income from management transactions | | 315.00 | | |
HD Total exceptional income (VII) | | 315.00 | | |
HE Exceptional expenses on management operations | 7 014.00 | 12 162.00 | | 7 014.00 |
HH Total exceptional expenses (VIII) | 7 014.00 | 12 162.00 | | 7 014.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 014.00 | -11 847.00 | | -7 014.00 |
HK Income tax | 4 590.00 | 893.00 | | 4 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 498 887.00 | 493 582.00 | | 498 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 468 286.00 | 481 068.00 | | 468 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 601.00 | 12 514.00 | | 30 601.00 |
| |
| 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 | 311 678.00 | | 2 267.00 | 311 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 698.00 | |
I4 DECREASES Grand Total | | 2 432.00 | 311 513.00 | |
IO DECREASES Total including other intangible assets | | | 228 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 432.00 | 68 965.00 | |
KD ACQUISITIONS Total including other intangible assets | 228 850.00 | | | 228 850.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 130.00 | | 2 267.00 | 69 130.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 698.00 | | | 13 698.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 444.00 | 5 299.00 | 2 432.00 | 42 444.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 444.00 | 5 299.00 | 2 432.00 | 42 444.00 |
| |
| 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 | 394 464.00 | 394 464.00 | | 394 464.00 |
8C Staff and Related Accounts | 5 700.00 | 5 700.00 | | 5 700.00 |
8D Social Security and Other Social Organizations | 9 565.00 | 9 565.00 | | 9 565.00 |
UT Other financial assets | 13 698.00 | 13 698.00 | | 13 698.00 |
VB VAT | 35 820.00 | 35 820.00 | | 35 820.00 |
VC Group and associates | 131 950.00 | 131 950.00 | | 131 950.00 |
VG Loans with a maturity of up to one year at origin | 265.00 | 265.00 | | 265.00 |
VH Loans with a maturity of more than one year at origin | 18 702.00 | 18 702.00 | | 18 702.00 |
VQ Other Taxes, Duties, and Similar Debts | 281.00 | 281.00 | | 281.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 657.00 | 11 657.00 | | 11 657.00 |
VS Prepaid expenses | 14 131.00 | 14 131.00 | | 14 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 256.00 | 207 256.00 | | 207 256.00 |
VW VAT | 218.00 | 218.00 | | 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 429 195.00 | 429 195.00 | | 429 195.00 |
