| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 706 263.00 | | 706 263.00 | 706 263.00 |
AR Technical installations, industrial equipment and tools | 29 732.00 | 23 410.00 | 6 322.00 | 29 732.00 |
AT Other tangible assets | 220 219.00 | 155 297.00 | 64 922.00 | 220 219.00 |
BD Other fixed assets | 56 200.00 | | 56 200.00 | 56 200.00 |
BH Other financial assets | 4 592.00 | | 4 592.00 | 4 592.00 |
BJ TOTAL (I) | 1 017 006.00 | 178 706.00 | 838 299.00 | 1 017 006.00 |
BT Goods | 128 543.00 | | 128 543.00 | 128 543.00 |
BX Customers and related accounts | 234.00 | | 234.00 | 234.00 |
BZ Other receivables | 2 934.00 | | 2 934.00 | 2 934.00 |
CD Marketable securities | 14 000.00 | | 14 000.00 | 14 000.00 |
CF Cash and cash equivalents | 304 253.00 | | 304 253.00 | 304 253.00 |
CJ TOTAL (II) | 449 965.00 | | 449 965.00 | 449 965.00 |
CO Grand total (0 to V) | 1 466 970.00 | 178 706.00 | 1 288 264.00 | 1 466 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 760 000.00 | 760 000.00 | | 760 000.00 |
DD Legal reserve (1) | 43 939.00 | 37 939.00 | | 43 939.00 |
DG Other reserves | 131 770.00 | 131 270.00 | | 131 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 795.00 | 120 000.00 | | 128 795.00 |
DL TOTAL (I) | 1 064 503.00 | 1 049 209.00 | | 1 064 503.00 |
DU Loans and Debts from Credit Institutions (3) | 70 156.00 | 73 376.00 | | 70 156.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 000.00 | 24 000.00 | | 6 000.00 |
DX Trade payables and related accounts | 73 412.00 | 62 655.00 | | 73 412.00 |
DY Tax and social security liabilities | 74 193.00 | 34 027.00 | | 74 193.00 |
EC TOTAL (IV) | 223 761.00 | 194 058.00 | | 223 761.00 |
EE Grand total (I to V) | 1 288 264.00 | 1 243 266.00 | | 1 288 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 126 851.00 | | 1 126 851.00 | 1 126 851.00 |
FG Production sold - services | 240.00 | | 240.00 | 240.00 |
FJ Net sales | 1 127 090.00 | | 1 127 090.00 | 1 127 090.00 |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 209.00 | |
FQ Other income | | | 91.00 | |
FR Total operating income (I) | | | 1 129 640.00 | |
FS Purchases of goods (including customs duties) | | | 398 178.00 | |
FT Inventory change (goods) | | | -1 330.00 | |
FW Other purchases and external expenses | | | 169 648.00 | |
FX Taxes, duties, and similar payments | | | 5 362.00 | |
FY Salaries and Wages | | | 329 816.00 | |
FZ Social Security Contributions | | | 45 210.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 508.00 | |
GE Other Expenses | | | 192.00 | |
GF Total Operating Expenses (II) | | | 960 583.00 | |
GG - OPERATING RESULT (I - II) | | | 169 057.00 | |
GL Other interest and similar income | | | 3 445.00 | |
GP Total financial income (V) | | | 3 445.00 | |
GR Interest and similar expenses | | | 989.00 | |
GU Total financial expenses (VI) | | | 989.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 42 718.00 | 39 717.00 | | 42 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 133 085.00 | 1 114 893.00 | | 1 133 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 004 290.00 | 994 893.00 | | 1 004 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 795.00 | 120 000.00 | | 128 795.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 165 199.00 | 13 508.00 | | 165 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 165 199.00 | 13 508.00 | | 165 199.00 |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
8B Suppliers and Related Accounts | 73 412.00 | 73 412.00 | | 73 412.00 |
8D Social Security and Other Social Organizations | 74 193.00 | 74 193.00 | | 74 193.00 |
UT Other financial assets | 4 592.00 | | 4 592.00 | 4 592.00 |
VG Loans with a maturity of up to one year at origin | 70 156.00 | 9 191.00 | 47 916.00 | 70 156.00 |
VS Prepaid expenses | 3 168.00 | 3 168.00 | | 3 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 760.00 | 3 168.00 | 4 592.00 | 7 760.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 761.00 | 162 796.00 | 47 916.00 | 223 761.00 |
