| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 000.00 | | 150 000.00 | 150 000.00 |
AR Technical installations, industrial equipment and tools | 12 658.00 | 12 658.00 | | 12 658.00 |
AT Other tangible assets | 258 816.00 | 240 856.00 | 17 960.00 | 258 816.00 |
BD Other fixed assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BH Other financial assets | 7 000.00 | | 7 000.00 | 7 000.00 |
BJ TOTAL (I) | 429 974.00 | 253 514.00 | 176 460.00 | 429 974.00 |
BT Goods | 61 887.00 | | 61 887.00 | 61 887.00 |
BZ Other receivables | 15 465.00 | | 15 465.00 | 15 465.00 |
CD Marketable securities | 112 752.00 | | 112 752.00 | 112 752.00 |
CF Cash and cash equivalents | 164 474.00 | | 164 474.00 | 164 474.00 |
CH Prepaid expenses | 2 516.00 | | 2 516.00 | 2 516.00 |
CJ TOTAL (II) | 357 092.00 | | 357 092.00 | 357 092.00 |
CO Grand total (0 to V) | 787 066.00 | 253 514.00 | 533 552.00 | 787 066.00 |
CP Shares due in less than one year | 7 000.00 | | | 7 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 10 000.00 | | 8 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 82 117.00 | 119 430.00 | | 82 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 687.00 | 40 687.00 | | 50 687.00 |
DJ Investment subsidies | 658.00 | 4 608.00 | | 658.00 |
DL TOTAL (I) | 142 461.00 | 175 725.00 | | 142 461.00 |
DU Loans and Debts from Credit Institutions (3) | 25 447.00 | 62 480.00 | | 25 447.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209 732.00 | 104 486.00 | | 209 732.00 |
DX Trade payables and related accounts | 43 594.00 | 40 247.00 | | 43 594.00 |
DY Tax and social security liabilities | 112 317.00 | 106 270.00 | | 112 317.00 |
EC TOTAL (IV) | 391 091.00 | 313 483.00 | | 391 091.00 |
EE Grand total (I to V) | 533 552.00 | 489 208.00 | | 533 552.00 |
EG Accrued income and payables due within one year | 391 091.00 | 288 145.00 | | 391 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 120 595.00 | | 1 120 595.00 | 1 120 595.00 |
FJ Net sales | 1 120 595.00 | | 1 120 595.00 | 1 120 595.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 412.00 | |
FQ Other income | | | 803.00 | |
FR Total operating income (I) | | | 1 121 810.00 | |
FS Purchases of goods (including customs duties) | | | 664 989.00 | |
FT Inventory change (goods) | | | -3 941.00 | |
FW Other purchases and external expenses | | | 104 439.00 | |
FX Taxes, duties, and similar payments | | | 9 524.00 | |
FY Salaries and Wages | | | 194 996.00 | |
FZ Social Security Contributions | | | 54 704.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 727.00 | |
GE Other Expenses | | | 75.00 | |
GF Total Operating Expenses (II) | | | 1 059 513.00 | |
GG - OPERATING RESULT (I - II) | | | 62 297.00 | |
GL Other interest and similar income | | | 183.00 | |
GP Total financial income (V) | | | 183.00 | |
GR Interest and similar expenses | | | 2 914.00 | |
GU Total financial expenses (VI) | | | 2 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 412.00 | | | 412.00 |
A2 TOTAL ASSETS | 19 991.00 | 20 471.00 | | 19 991.00 |
A4 Equity method investments | 75.00 | 72.00 | | 75.00 |
HB Exceptional income from capital transactions | 3 950.00 | 3 950.00 | | 3 950.00 |
HD Total exceptional income (VII) | 3 950.00 | 3 950.00 | | 3 950.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 950.00 | 3 950.00 | | 3 950.00 |
HK Income tax | 12 829.00 | 8 429.00 | | 12 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 125 943.00 | 1 030 844.00 | | 1 125 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 075 257.00 | 990 157.00 | | 1 075 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 687.00 | 40 687.00 | | 50 687.00 |
| |
| 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 | 425 352.00 | | 4 622.00 | 425 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 500.00 | |
I4 DECREASES Grand Total | | | 429 974.00 | |
IO DECREASES Total including other intangible assets | | | 150 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 271 474.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 000.00 | | | 150 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 266 852.00 | | 4 622.00 | 266 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 500.00 | | | 8 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 218 787.00 | 34 727.00 | | 218 787.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 218 787.00 | 34 727.00 | | 218 787.00 |
| |
| 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 | 43 594.00 | 43 594.00 | | 43 594.00 |
8C Staff and Related Accounts | 96 110.00 | 96 110.00 | | 96 110.00 |
8D Social Security and Other Social Organizations | 5 885.00 | 5 885.00 | | 5 885.00 |
8E Income Taxes | 4 401.00 | 4 401.00 | | 4 401.00 |
UT Other financial assets | 7 000.00 | 7 000.00 | | 7 000.00 |
VB VAT | 3 950.00 | 3 950.00 | | 3 950.00 |
VG Loans with a maturity of up to one year at origin | 109.00 | 109.00 | | 109.00 |
VH Loans with a maturity of more than one year at origin | 25 338.00 | 25 338.00 | | 25 338.00 |
VI Group and Associates | 209 732.00 | 209 732.00 | | 209 732.00 |
VK Loans repaid during the year | 37 046.00 | | | 37 046.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 009.00 | 3 009.00 | | 3 009.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 515.00 | 11 515.00 | | 11 515.00 |
VS Prepaid expenses | 2 516.00 | 2 516.00 | | 2 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 980.00 | 24 980.00 | | 24 980.00 |
VW VAT | 2 912.00 | 2 912.00 | | 2 912.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391 091.00 | 391 091.00 | | 391 091.00 |
