| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 390.00 | 390.00 | | 390.00 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AJ Other Intangible Assets | 9 965.00 | 9 965.00 | | 9 965.00 |
AR Technical installations, industrial equipment and tools | 5 280.00 | 5 280.00 | | 5 280.00 |
AT Other tangible assets | 384 819.00 | 270 864.00 | 113 955.00 | 384 819.00 |
BH Other financial assets | 82 010.00 | | 82 010.00 | 82 010.00 |
BJ TOTAL (I) | 932 464.00 | 286 499.00 | 645 965.00 | 932 464.00 |
BT Goods | 161 156.00 | | 161 156.00 | 161 156.00 |
BX Customers and related accounts | 46 576.00 | | 46 576.00 | 46 576.00 |
BZ Other receivables | 163 012.00 | | 163 012.00 | 163 012.00 |
CF Cash and cash equivalents | 991 130.00 | | 991 130.00 | 991 130.00 |
CH Prepaid expenses | 21 466.00 | | 21 466.00 | 21 466.00 |
CJ TOTAL (II) | 1 383 340.00 | | 1 383 340.00 | 1 383 340.00 |
CO Grand total (0 to V) | 2 315 804.00 | 286 499.00 | 2 029 305.00 | 2 315 804.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 1 157 153.00 | 1 061 965.00 | | 1 157 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 090.00 | 95 188.00 | | 145 090.00 |
DL TOTAL (I) | 1 313 243.00 | 1 168 153.00 | | 1 313 243.00 |
DP Provisions for Risks | 10 000.00 | | | 10 000.00 |
DR TOTAL (IV) | 10 000.00 | | | 10 000.00 |
DU Loans and Debts from Credit Institutions (3) | 300 011.00 | 471.00 | | 300 011.00 |
DX Trade payables and related accounts | 183 321.00 | 171 754.00 | | 183 321.00 |
DY Tax and social security liabilities | 218 676.00 | 130 610.00 | | 218 676.00 |
EA Other liabilities | 4 055.00 | 28 776.00 | | 4 055.00 |
EC TOTAL (IV) | 706 062.00 | 331 612.00 | | 706 062.00 |
EE Grand total (I to V) | 2 029 305.00 | 1 499 764.00 | | 2 029 305.00 |
EG Accrued income and payables due within one year | 406 062.00 | 331 612.00 | | 406 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 077 754.00 | |
FG Production sold - services | | | 227.00 | |
FJ Net sales | | | 5 077 981.00 | |
FO Operating subsidies | | | 1 589.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 927.00 | |
FQ Other income | | | 321.00 | |
FR Total operating income (I) | | | 5 080 818.00 | |
FS Purchases of goods (including customs duties) | | | 2 602 030.00 | |
FT Inventory change (goods) | | | 224 086.00 | |
FU Purchases of raw materials and other supplies | | | 18 041.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 1 080 222.00 | |
FX Taxes, duties, and similar payments | | | 35 853.00 | |
FY Salaries and Wages | | | 705 263.00 | |
FZ Social Security Contributions | | | 201 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 376.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 000.00 | |
GE Other Expenses | | | 1 080.00 | |
GF Total Operating Expenses (II) | | | 4 904 300.00 | |
GG - OPERATING RESULT (I - II) | | | 176 518.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 033.00 | |
GL Other interest and similar income | | | 9 311.00 | |
GP Total financial income (V) | | | 10 344.00 | |
GR Interest and similar expenses | | | 1 187.00 | |
GS Negative differences of foreign exchange | | | 248.00 | |
GU Total financial expenses (VI) | | | 1 435.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 219.00 | 7 709.00 | | 13 219.00 |
HD Total exceptional income (VII) | 13 219.00 | 7 709.00 | | 13 219.00 |
HE Exceptional expenses on management operations | 4 327.00 | 737.00 | | 4 327.00 |
HF Exceptional expenses on capital transactions | 2 541.00 | | | 2 541.00 |
HH Total exceptional expenses (VIII) | 6 868.00 | 737.00 | | 6 868.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 351.00 | 6 972.00 | | 6 351.00 |
HK Income tax | 46 689.00 | 27 534.00 | | 46 689.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 104 382.00 | 4 804 451.00 | | 5 104 382.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 959 292.00 | 4 709 263.00 | | 4 959 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 090.00 | 95 188.00 | | 145 090.00 |
HP References: Equipment leasing | 4 564.00 | 4 564.00 | | 4 564.00 |
| |
| 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 | 890 983.00 | | 46 119.00 | 890 983.00 |
I3 DECREASES Total Financial Fixed Assets | | | 482 010.00 | |
I4 DECREASES Grand Total | | 4 637.00 | 932 464.00 | |
IO DECREASES Total including other intangible assets | | | 60 355.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 637.00 | 390 099.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 355.00 | | | 60 355.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 359 077.00 | | 35 660.00 | 359 077.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 471 551.00 | | 10 459.00 | 471 551.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 262 219.00 | 26 376.00 | 2 096.00 | 262 219.00 |
PE DEPRECIATION Total including other intangible assets | 10 355.00 | | | 10 355.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 251 864.00 | 26 376.00 | 2 096.00 | 251 864.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 10 000.00 | | |
