| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 106 981.00 | 106 981.00 | | 106 981.00 |
AH Goodwill | 762.00 | | 762.00 | 762.00 |
AN Land | 75 000.00 | | 75 000.00 | 75 000.00 |
AP Buildings | 344 632.00 | 344 632.00 | | 344 632.00 |
AR Technical installations, industrial equipment and tools | 64 641.00 | 63 958.00 | 684.00 | 64 641.00 |
AT Other tangible assets | 168 982.00 | 162 457.00 | 6 525.00 | 168 982.00 |
BH Other financial assets | 61.00 | | 61.00 | 61.00 |
BJ TOTAL (I) | 761 059.00 | 678 027.00 | 83 032.00 | 761 059.00 |
BT Goods | 630 941.00 | | 630 941.00 | 630 941.00 |
BX Customers and related accounts | 644 491.00 | | 644 491.00 | 644 491.00 |
BZ Other receivables | 30 042.00 | | 30 042.00 | 30 042.00 |
CF Cash and cash equivalents | 725 604.00 | | 725 604.00 | 725 604.00 |
CH Prepaid expenses | 7 352.00 | | 7 352.00 | 7 352.00 |
CJ TOTAL (II) | 2 038 430.00 | | 2 038 430.00 | 2 038 430.00 |
CO Grand total (0 to V) | 2 799 489.00 | 678 027.00 | 2 121 462.00 | 2 799 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 1 141 033.00 | 1 212 639.00 | | 1 141 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 030.00 | 68 394.00 | | 77 030.00 |
DL TOTAL (I) | 1 438 063.00 | 1 501 033.00 | | 1 438 063.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 778.00 | | | 1 778.00 |
DX Trade payables and related accounts | 564 497.00 | 797 289.00 | | 564 497.00 |
DY Tax and social security liabilities | 112 634.00 | 142 784.00 | | 112 634.00 |
EA Other liabilities | 4 490.00 | 3 254.00 | | 4 490.00 |
EC TOTAL (IV) | 683 399.00 | 943 327.00 | | 683 399.00 |
EE Grand total (I to V) | 2 121 462.00 | 2 444 360.00 | | 2 121 462.00 |
EG Accrued income and payables due within one year | 683 399.00 | 943 327.00 | | 683 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 665 494.00 | | 4 665 494.00 | 4 665 494.00 |
FG Production sold - services | 76.00 | | 76.00 | 76.00 |
FJ Net sales | 4 665 570.00 | | 4 665 570.00 | 4 665 570.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 365.00 | |
FR Total operating income (I) | | | 4 670 935.00 | |
FS Purchases of goods (including customs duties) | | | 3 627 346.00 | |
FT Inventory change (goods) | | | 332 426.00 | |
FW Other purchases and external expenses | | | 292 573.00 | |
FX Taxes, duties, and similar payments | | | 36 521.00 | |
FY Salaries and Wages | | | 176 450.00 | |
FZ Social Security Contributions | | | 71 944.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 456.00 | |
GE Other Expenses | | | 15 826.00 | |
GF Total Operating Expenses (II) | | | 4 563 543.00 | |
GG - OPERATING RESULT (I - II) | | | 107 392.00 | |
GL Other interest and similar income | | | 64.00 | |
GP Total financial income (V) | | | 64.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 365.00 | 3 786.00 | | 5 365.00 |
HK Income tax | 30 414.00 | 28 634.00 | | 30 414.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 670 999.00 | 5 485 044.00 | | 4 670 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 593 969.00 | 5 416 650.00 | | 4 593 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 030.00 | 68 394.00 | | 77 030.00 |
| |
| 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 | 756 274.00 | | 4 785.00 | 756 274.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61.00 | |
I4 DECREASES Grand Total | | | 761 059.00 | |
IO DECREASES Total including other intangible assets | | | 107 743.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 653 255.00 | |
KD ACQUISITIONS Total including other intangible assets | 107 743.00 | | | 107 743.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 648 470.00 | | 4 785.00 | 648 470.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61.00 | | | 61.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 667 571.00 | 10 456.00 | | 667 571.00 |
PE DEPRECIATION Total including other intangible assets | 100 595.00 | 6 385.00 | | 100 595.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 566 975.00 | 4 071.00 | | 566 975.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 61.00 | | 61.00 | 61.00 |
UX Other trade receivables | 644 491.00 | 644 491.00 | | 644 491.00 |
VB VAT | 25 550.00 | 25 550.00 | | 25 550.00 |
VP Miscellaneous | 773.00 | 773.00 | | 773.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 720.00 | 3 720.00 | | 3 720.00 |
VS Prepaid expenses | 7 352.00 | 7 352.00 | | 7 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 681 946.00 | 681 885.00 | 61.00 | 681 946.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
