| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 11 586.00 | | 11 586.00 | 11 586.00 |
AP Buildings | 11 006.00 | 4 769.00 | 6 236.00 | 11 006.00 |
AR Technical installations, industrial equipment and tools | 22 478.00 | 22 478.00 | | 22 478.00 |
AT Other tangible assets | 132 309.00 | 126 179.00 | 6 130.00 | 132 309.00 |
BH Other financial assets | 228.00 | | 228.00 | 228.00 |
BJ TOTAL (I) | 177 608.00 | 153 426.00 | 24 181.00 | 177 608.00 |
BT Goods | 368 362.00 | | 368 362.00 | 368 362.00 |
BX Customers and related accounts | 21 352.00 | | 21 352.00 | 21 352.00 |
BZ Other receivables | 7 061.00 | | 7 061.00 | 7 061.00 |
CF Cash and cash equivalents | 575 279.00 | | 575 279.00 | 575 279.00 |
CJ TOTAL (II) | 972 055.00 | | 972 055.00 | 972 055.00 |
CO Grand total (0 to V) | 1 149 664.00 | 153 426.00 | 996 237.00 | 1 149 664.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 007.00 | 16 007.00 | | 16 007.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 501 733.00 | 445 002.00 | | 501 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 638.00 | 56 731.00 | | 112 638.00 |
DL TOTAL (I) | 631 179.00 | 518 541.00 | | 631 179.00 |
DU Loans and Debts from Credit Institutions (3) | 9 502.00 | 18 182.00 | | 9 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 761.00 | 21 761.00 | | 21 761.00 |
DX Trade payables and related accounts | 235 096.00 | 265 329.00 | | 235 096.00 |
DY Tax and social security liabilities | 98 700.00 | 71 730.00 | | 98 700.00 |
EC TOTAL (IV) | 365 057.00 | 377 003.00 | | 365 057.00 |
EE Grand total (I to V) | 996 237.00 | 895 544.00 | | 996 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 301 474.00 | |
FG Production sold - services | | | 13 796.00 | |
FJ Net sales | | | 1 315 270.00 | |
FR Total operating income (I) | | | 1 315 270.00 | |
FS Purchases of goods (including customs duties) | | | 690 283.00 | |
FT Inventory change (goods) | | | 63 496.00 | |
FU Purchases of raw materials and other supplies | | | 44 156.00 | |
FV Inventory change (raw materials and supplies) | | | -1 346.00 | |
FW Other purchases and external expenses | | | 111 903.00 | |
FX Taxes, duties, and similar payments | | | 17 248.00 | |
FY Salaries and Wages | | | 165 352.00 | |
FZ Social Security Contributions | | | 64 577.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 191.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 1 165 880.00 | |
GG - OPERATING RESULT (I - II) | | | 149 390.00 | |
GL Other interest and similar income | | | 273.00 | |
GP Total financial income (V) | | | 273.00 | |
GR Interest and similar expenses | | | 104.00 | |
GU Total financial expenses (VI) | | | 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 169.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 559.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 177.00 | | |
HH Total exceptional expenses (VIII) | | 177.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -177.00 | | |
HK Income tax | 36 921.00 | 15 248.00 | | 36 921.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 315 544.00 | 1 134 126.00 | | 1 315 544.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 202 905.00 | 1 077 395.00 | | 1 202 905.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 638.00 | 56 731.00 | | 112 638.00 |
| |
| 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 | 177 608.00 | | | 177 608.00 |
I3 DECREASES Total Financial Fixed Assets | | | 228.00 | |
I4 DECREASES Grand Total | | | 177 608.00 | |
IO DECREASES Total including other intangible assets | | | 11 586.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 165 794.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 586.00 | | | 11 586.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 165 794.00 | | | 165 794.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 228.00 | | | 228.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 143 235.00 | 10 191.00 | | 143 235.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 143 235.00 | 10 191.00 | | 143 235.00 |
| |
| 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 | 21 761.00 | | | 21 761.00 |
8B Suppliers and Related Accounts | 235 093.00 | 235 093.00 | | 235 093.00 |
8C Staff and Related Accounts | 28 136.00 | 28 136.00 | | 28 136.00 |
8D Social Security and Other Social Organizations | 21 074.00 | 21 074.00 | | 21 074.00 |
8E Income Taxes | 21 673.00 | 21 673.00 | | 21 673.00 |
VH Loans with a maturity of more than one year at origin | 9 502.00 | 7 815.00 | 1 686.00 | 9 502.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 061.00 | 7 061.00 | | 7 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 061.00 | 7 061.00 | | 7 061.00 |
VW VAT | 27 816.00 | 27 816.00 | | 27 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 057.00 | 341 609.00 | 1 686.00 | 365 057.00 |
