| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 538 000.00 | | 538 000.00 | 538 000.00 |
AR Technical installations, industrial equipment and tools | 264 875.00 | 237 456.00 | 27 419.00 | 264 875.00 |
AT Other tangible assets | 359 740.00 | 293 482.00 | 66 258.00 | 359 740.00 |
AX Advances and down payments | | | 1.00 | |
BH Other financial assets | 14 364.00 | | 14 364.00 | 14 364.00 |
BJ TOTAL (I) | 1 176 980.00 | 530 938.00 | 646 041.00 | 1 176 980.00 |
BL Raw materials, supplies | 774.00 | | 774.00 | 774.00 |
BT Goods | 35 640.00 | | 35 640.00 | 35 640.00 |
BZ Other receivables | 94 461.00 | | 94 461.00 | 94 461.00 |
CF Cash and cash equivalents | 589 169.00 | | 589 169.00 | 589 169.00 |
CH Prepaid expenses | 7 261.00 | | 7 261.00 | 7 261.00 |
CJ TOTAL (II) | 727 304.00 | | 727 304.00 | 727 304.00 |
CO Grand total (0 to V) | 1 904 284.00 | 530 938.00 | 1 373 346.00 | 1 904 284.00 |
CP Shares due in less than one year | 14 364.00 | | | 14 364.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 504 531.00 | 502 388.00 | | 504 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 058.00 | 202 142.00 | | 200 058.00 |
DL TOTAL (I) | 792 589.00 | 792 531.00 | | 792 589.00 |
DU Loans and Debts from Credit Institutions (3) | 370 150.00 | 2 846.00 | | 370 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 136.00 | 24 460.00 | | 102 136.00 |
DX Trade payables and related accounts | 39 448.00 | 102 238.00 | | 39 448.00 |
DY Tax and social security liabilities | 69 023.00 | 110 371.00 | | 69 023.00 |
EC TOTAL (IV) | 580 757.00 | 239 915.00 | | 580 757.00 |
EE Grand total (I to V) | 1 373 346.00 | 1 032 446.00 | | 1 373 346.00 |
EG Accrued income and payables due within one year | 580 757.00 | 239 915.00 | | 580 757.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 150.00 | 1 865.00 | | 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 647 554.00 | | 1 647 554.00 | 1 647 554.00 |
FJ Net sales | 1 647 554.00 | | 1 647 554.00 | 1 647 554.00 |
FO Operating subsidies | | | 52 306.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 000.00 | |
FQ Other income | | | 132.00 | |
FR Total operating income (I) | | | 1 709 993.00 | |
FS Purchases of goods (including customs duties) | | | 476 334.00 | |
FT Inventory change (goods) | | | 5 137.00 | |
FU Purchases of raw materials and other supplies | | | 15 275.00 | |
FV Inventory change (raw materials and supplies) | | | 2 887.00 | |
FW Other purchases and external expenses | | | 281 059.00 | |
FX Taxes, duties, and similar payments | | | 17 603.00 | |
FY Salaries and Wages | | | 523 518.00 | |
FZ Social Security Contributions | | | 103 335.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 108.00 | |
GE Other Expenses | | | 118.00 | |
GF Total Operating Expenses (II) | | | 1 457 374.00 | |
GG - OPERATING RESULT (I - II) | | | 252 619.00 | |
GL Other interest and similar income | | | 442.00 | |
GP Total financial income (V) | | | 442.00 | |
GR Interest and similar expenses | | | 826.00 | |
GU Total financial expenses (VI) | | | 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 252 235.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 1 990.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | 5 439.00 | 9 997.00 | | 5 439.00 |
HD Total exceptional income (VII) | 5 439.00 | 9 997.00 | | 5 439.00 |
HE Exceptional expenses on management operations | 4 539.00 | 1 272.00 | | 4 539.00 |
HH Total exceptional expenses (VIII) | 4 539.00 | 1 272.00 | | 4 539.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 900.00 | 8 725.00 | | 900.00 |
HK Income tax | 53 077.00 | 72 924.00 | | 53 077.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 715 874.00 | 2 391 778.00 | | 1 715 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 515 816.00 | 2 189 636.00 | | 1 515 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 058.00 | 202 142.00 | | 200 058.00 |
| |
| 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 | 1 127 599.00 | | 49 381.00 | 1 127 599.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 364.00 | |
I4 DECREASES Grand Total | | | 1 176 980.00 | |
IO DECREASES Total including other intangible assets | | | 538 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 624 615.00 | |
KD ACQUISITIONS Total including other intangible assets | 538 000.00 | | | 538 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 575 234.00 | | 49 381.00 | 575 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 364.00 | | | 14 364.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 498 830.00 | 32 108.00 | 530 938.00 | 498 830.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 498 830.00 | 32 108.00 | 530 938.00 | 498 830.00 |
| |
| 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 | 39 448.00 | 39 448.00 | | 39 448.00 |
8C Staff and Related Accounts | 45 657.00 | 45 657.00 | | 45 657.00 |
8D Social Security and Other Social Organizations | 21 166.00 | 21 166.00 | | 21 166.00 |
UT Other financial assets | 14 364.00 | 14 364.00 | | 14 364.00 |
UY Staff and related accounts | 2 329.00 | 2 329.00 | | 2 329.00 |
UZ Social Security, other social security organizations | 6 594.00 | 6 594.00 | | 6 594.00 |
VB VAT | 4 531.00 | 4 531.00 | | 4 531.00 |
VG Loans with a maturity of up to one year at origin | 150.00 | 150.00 | | 150.00 |
VH Loans with a maturity of more than one year at origin | 370 000.00 | 370 000.00 | | 370 000.00 |
VI Group and Associates | 102 136.00 | 102 136.00 | | 102 136.00 |
VJ Loans taken out during the year | 370 000.00 | | | 370 000.00 |
VK Loans repaid during the year | 981.00 | | | 981.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 342.00 | 1 342.00 | | 1 342.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 81 007.00 | 81 007.00 | | 81 007.00 |
VS Prepaid expenses | 7 261.00 | 7 261.00 | | 7 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 086.00 | 116 086.00 | | 116 086.00 |
VW VAT | 857.00 | 857.00 | | 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 580 757.00 | 580 757.00 | | 580 757.00 |
