| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 073.00 | 7 541.00 | 532.00 | 8 073.00 |
AH Goodwill | 878 411.00 | | 878 411.00 | 878 411.00 |
AR Technical installations, industrial equipment and tools | 3 448.00 | 2 681.00 | 766.00 | 3 448.00 |
AT Other tangible assets | 112 961.00 | 88 884.00 | 24 076.00 | 112 961.00 |
BH Other financial assets | 379.00 | | 379.00 | 379.00 |
BJ TOTAL (I) | 1 087 842.00 | 99 107.00 | 988 735.00 | 1 087 842.00 |
BT Goods | 74 362.00 | | 74 362.00 | 74 362.00 |
BX Customers and related accounts | 26 904.00 | | 26 904.00 | 26 904.00 |
BZ Other receivables | 1 140.00 | | 1 140.00 | 1 140.00 |
CD Marketable securities | 81 949.00 | | 81 949.00 | 81 949.00 |
CF Cash and cash equivalents | 132 100.00 | | 132 100.00 | 132 100.00 |
CH Prepaid expenses | 1 685.00 | | 1 685.00 | 1 685.00 |
CJ TOTAL (II) | 318 140.00 | | 318 140.00 | 318 140.00 |
CO Grand total (0 to V) | 1 405 981.00 | 99 107.00 | 1 306 875.00 | 1 405 981.00 |
CU Other investments | 84 571.00 | | 84 571.00 | 84 571.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 57 622.00 | 57 622.00 | | 57 622.00 |
DD Legal reserve (1) | 5 762.00 | 5 762.00 | | 5 762.00 |
DG Other reserves | 850 475.00 | 850 475.00 | | 850 475.00 |
DH Retained earnings | 132 645.00 | 148 241.00 | | 132 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 680.00 | -15 596.00 | | 33 680.00 |
DL TOTAL (I) | 1 080 185.00 | 1 046 505.00 | | 1 080 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 625.00 | 76 971.00 | | 39 625.00 |
DX Trade payables and related accounts | 133 666.00 | 116 487.00 | | 133 666.00 |
DY Tax and social security liabilities | 53 399.00 | 45 657.00 | | 53 399.00 |
EC TOTAL (IV) | 226 689.00 | 239 116.00 | | 226 689.00 |
EE Grand total (I to V) | 1 306 875.00 | 1 285 622.00 | | 1 306 875.00 |
EG Accrued income and payables due within one year | 226 689.00 | 239 116.00 | | 226 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 345 588.00 | | 1 345 588.00 | 1 345 588.00 |
FG Production sold - services | 51 088.00 | | 51 088.00 | 51 088.00 |
FJ Net sales | 1 396 676.00 | | 1 396 676.00 | 1 396 676.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 761.00 | |
FQ Other income | | | 2 936.00 | |
FR Total operating income (I) | | | 1 400 373.00 | |
FS Purchases of goods (including customs duties) | | | 977 829.00 | |
FT Inventory change (goods) | | | 2 753.00 | |
FW Other purchases and external expenses | | | 52 226.00 | |
FX Taxes, duties, and similar payments | | | 2 410.00 | |
FY Salaries and Wages | | | 282 280.00 | |
FZ Social Security Contributions | | | 43 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 263.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 1 366 461.00 | |
GG - OPERATING RESULT (I - II) | | | 33 912.00 | |
GL Other interest and similar income | | | 471.00 | |
GP Total financial income (V) | | | 471.00 | |
GR Interest and similar expenses | | | 703.00 | |
GU Total financial expenses (VI) | | | 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -232.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 400 844.00 | 1 332 361.00 | | 1 400 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 367 164.00 | 1 347 957.00 | | 1 367 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 680.00 | -15 596.00 | | 33 680.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 844.00 | 5 263.00 | | 93 844.00 |
PE DEPRECIATION Total including other intangible assets | 7 351.00 | 190.00 | | 7 351.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 86 493.00 | 5 072.00 | | 86 493.00 |
| |
| 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 | 39 625.00 | 39 625.00 | | 39 625.00 |
8B Suppliers and Related Accounts | 133 666.00 | 133 666.00 | | 133 666.00 |
8D Social Security and Other Social Organizations | 53 399.00 | 53 399.00 | | 53 399.00 |
UT Other financial assets | 379.00 | | 379.00 | 379.00 |
VS Prepaid expenses | 29 729.00 | 29 729.00 | | 29 729.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 108.00 | 29 729.00 | 379.00 | 30 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 226 689.00 | 226 689.00 | | 226 689.00 |
