| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 711 647.00 | | 711 647.00 | 711 647.00 |
AP Buildings | 49 375.00 | 49 375.00 | | 49 375.00 |
AR Technical installations, industrial equipment and tools | 3 843.00 | 3 843.00 | | 3 843.00 |
AT Other tangible assets | 120 452.00 | 102 324.00 | 18 128.00 | 120 452.00 |
BD Other fixed assets | 3 854.00 | | 3 854.00 | 3 854.00 |
BH Other financial assets | 1 306.00 | 684.00 | 622.00 | 1 306.00 |
BJ TOTAL (I) | 890 475.00 | 156 225.00 | 734 251.00 | 890 475.00 |
BT Goods | 168 016.00 | 15 121.00 | 152 894.00 | 168 016.00 |
BX Customers and related accounts | 35 547.00 | | 35 547.00 | 35 547.00 |
BZ Other receivables | 17 322.00 | | 17 322.00 | 17 322.00 |
CF Cash and cash equivalents | 82 119.00 | | 82 119.00 | 82 119.00 |
CH Prepaid expenses | 7 896.00 | | 7 896.00 | 7 896.00 |
CJ TOTAL (II) | 310 899.00 | 15 121.00 | 295 778.00 | 310 899.00 |
CO Grand total (0 to V) | 1 201 374.00 | 171 346.00 | 1 030 028.00 | 1 201 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 380 000.00 | 380 000.00 | | 380 000.00 |
DD Legal reserve (1) | 38 000.00 | 38 000.00 | | 38 000.00 |
DG Other reserves | 226 711.00 | 252 436.00 | | 226 711.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 559.00 | 94 278.00 | | 110 559.00 |
DL TOTAL (I) | 755 270.00 | 764 715.00 | | 755 270.00 |
DU Loans and Debts from Credit Institutions (3) | 6 200.00 | 12 274.00 | | 6 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 245.00 | 58 926.00 | | 65 245.00 |
DX Trade payables and related accounts | 165 814.00 | 145 012.00 | | 165 814.00 |
DY Tax and social security liabilities | 37 498.00 | 33 126.00 | | 37 498.00 |
EC TOTAL (IV) | 274 758.00 | 249 338.00 | | 274 758.00 |
EE Grand total (I to V) | 1 030 028.00 | 1 014 053.00 | | 1 030 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 830 507.00 | |
FD Production sold - goods | | | 19 236.00 | |
FJ Net sales | | | 1 849 743.00 | |
FO Operating subsidies | | | 2 738.00 | |
FQ Other income | | | 29 081.00 | |
FR Total operating income (I) | | | 1 881 562.00 | |
FS Purchases of goods (including customs duties) | | | 1 311 654.00 | |
FT Inventory change (goods) | | | 5 455.00 | |
FU Purchases of raw materials and other supplies | | | 1 131.00 | |
FW Other purchases and external expenses | | | 139 933.00 | |
FX Taxes, duties, and similar payments | | | 3 357.00 | |
FY Salaries and Wages | | | 130 360.00 | |
FZ Social Security Contributions | | | 39 988.00 | |
GB Operating Expenses - Provisions | | | 17 814.00 | |
GE Other Expenses | | | 84 002.00 | |
GF Total Operating Expenses (II) | | | 1 733 694.00 | |
GG - OPERATING RESULT (I - II) | | | 147 868.00 | |
GP Total financial income (V) | | | 58.00 | |
GU Total financial expenses (VI) | | | 816.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 876.00 | | |
HH Total exceptional expenses (VIII) | 438.00 | 87.00 | | 438.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -438.00 | 1 789.00 | | -438.00 |
HK Income tax | 36 113.00 | 29 781.00 | | 36 113.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 881 620.00 | 1 801 756.00 | | 1 881 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 771 061.00 | 1 707 478.00 | | 1 771 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 559.00 | 94 278.00 | | 110 559.00 |
| |
| 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 | 890 418.00 | | 57.00 | 890 418.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 160.00 | |
IO DECREASES Total including other intangible assets | | | 711 647.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 173 669.00 | |
KD ACQUISITIONS Total including other intangible assets | 711 647.00 | | | 711 647.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 173 669.00 | | | 173 669.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 103.00 | | 57.00 | 5 103.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152 848.00 | 2 693.00 | 155 541.00 | 152 848.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 848.00 | 2 693.00 | 155 541.00 | 152 848.00 |
| |
| 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 | 165 814.00 | 165 814.00 | | 165 814.00 |
8D Social Security and Other Social Organizations | 37 498.00 | 37 498.00 | | 37 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 242.00 | 242.00 | | 242.00 |
UT Other financial assets | 1 306.00 | | 1 306.00 | 1 306.00 |
UX Other trade receivables | 35 547.00 | 35 547.00 | | 35 547.00 |
VH Loans with a maturity of more than one year at origin | 6 200.00 | 4 334.00 | 1 866.00 | 6 200.00 |
VI Group and Associates | 65 003.00 | 65 003.00 | | 65 003.00 |
VK Loans repaid during the year | 6 074.00 | | | 6 074.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 322.00 | 17 322.00 | | 17 322.00 |
VS Prepaid expenses | 7 896.00 | 7 896.00 | | 7 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 071.00 | 60 765.00 | 1 306.00 | 62 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 758.00 | 272 892.00 | 1 866.00 | 274 758.00 |
