| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 790.00 | 2 790.00 | | 2 790.00 |
AH Goodwill | 215 000.00 | | 215 000.00 | 215 000.00 |
AR Technical installations, industrial equipment and tools | 93 938.00 | 81 560.00 | 12 377.00 | 93 938.00 |
AT Other tangible assets | 526 909.00 | 423 988.00 | 102 920.00 | 526 909.00 |
BD Other fixed assets | 183.00 | | 183.00 | 183.00 |
BH Other financial assets | 24 939.00 | | 24 939.00 | 24 939.00 |
BJ TOTAL (I) | 863 760.00 | 508 339.00 | 355 420.00 | 863 760.00 |
BT Goods | 122 645.00 | | 122 645.00 | 122 645.00 |
BX Customers and related accounts | 565.00 | 514.00 | 51.00 | 565.00 |
BZ Other receivables | 86 777.00 | | 86 777.00 | 86 777.00 |
CF Cash and cash equivalents | 118 703.00 | | 118 703.00 | 118 703.00 |
CH Prepaid expenses | 847.00 | | 847.00 | 847.00 |
CJ TOTAL (II) | 329 540.00 | 514.00 | 329 026.00 | 329 540.00 |
CO Grand total (0 to V) | 1 193 301.00 | 508 853.00 | 684 447.00 | 1 193 301.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 370 997.00 | 369 343.00 | | 370 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 917.00 | 1 653.00 | | 23 917.00 |
DL TOTAL (I) | 403 164.00 | 379 247.00 | | 403 164.00 |
DU Loans and Debts from Credit Institutions (3) | 16 084.00 | 26 474.00 | | 16 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 508.00 | 508.00 | | 508.00 |
DX Trade payables and related accounts | 181 729.00 | 190 918.00 | | 181 729.00 |
DY Tax and social security liabilities | 62 590.00 | 68 350.00 | | 62 590.00 |
EA Other liabilities | 20 370.00 | 16 871.00 | | 20 370.00 |
EC TOTAL (IV) | 281 283.00 | 303 123.00 | | 281 283.00 |
EE Grand total (I to V) | 684 447.00 | 682 371.00 | | 684 447.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 129 816.00 | | 2 129 816.00 | 2 129 816.00 |
FJ Net sales | 2 129 816.00 | | 2 129 816.00 | 2 129 816.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 555.00 | |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 2 130 426.00 | |
FS Purchases of goods (including customs duties) | | | 1 540 414.00 | |
FT Inventory change (goods) | | | 15 219.00 | |
FU Purchases of raw materials and other supplies | | | 7 545.00 | |
FW Other purchases and external expenses | | | 234 198.00 | |
FX Taxes, duties, and similar payments | | | 12 780.00 | |
FY Salaries and Wages | | | 192 666.00 | |
FZ Social Security Contributions | | | 48 815.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 721.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 514.00 | |
GE Other Expenses | | | 2 076.00 | |
GF Total Operating Expenses (II) | | | 2 077 952.00 | |
GG - OPERATING RESULT (I - II) | | | 52 473.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 318.00 | |
GU Total financial expenses (VI) | | | 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -315.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 19 389.00 | 11 854.00 | | 19 389.00 |
HD Total exceptional income (VII) | 19 389.00 | 11 854.00 | | 19 389.00 |
HE Exceptional expenses on management operations | 38 506.00 | 15 544.00 | | 38 506.00 |
HH Total exceptional expenses (VIII) | 38 506.00 | 15 544.00 | | 38 506.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 116.00 | -3 689.00 | | -19 116.00 |
HK Income tax | 9 124.00 | 198.00 | | 9 124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 149 819.00 | 1 986 089.00 | | 2 149 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 125 901.00 | 1 984 435.00 | | 2 125 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 917.00 | 1 653.00 | | 23 917.00 |
| |
| 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 | 863 761.00 | | | 863 761.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 123.00 | |
I4 DECREASES Grand Total | | | 863 761.00 | |
IO DECREASES Total including other intangible assets | | | 217 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 620 847.00 | |
KD ACQUISITIONS Total including other intangible assets | 217 790.00 | | | 217 790.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 620 847.00 | | | 620 847.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 123.00 | | | 25 123.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 484 618.00 | 23 722.00 | | 484 618.00 |
PE DEPRECIATION Total including other intangible assets | 2 790.00 | | | 2 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 481 828.00 | 23 722.00 | | 481 828.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 555.00 | 514.00 | 555.00 | 555.00 |
7B Total provisions for depreciation | 555.00 | 514.00 | 555.00 | 555.00 |
7C Grand total | 555.00 | 514.00 | 555.00 | 555.00 |
UE of which provisions and reversals: - Operating | | 514.00 | 555.00 | |
| |
| 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 | 181 729.00 | 181 729.00 | | 181 729.00 |
8C Staff and Related Accounts | 36 401.00 | 36 401.00 | | 36 401.00 |
8D Social Security and Other Social Organizations | 24 263.00 | 24 263.00 | | 24 263.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 371.00 | 20 371.00 | | 20 371.00 |
UT Other financial assets | 24 940.00 | | 24 940.00 | 24 940.00 |
UY Staff and related accounts | 6 800.00 | 6 800.00 | | 6 800.00 |
VA Doubtful or disputed receivables | 566.00 | 566.00 | | 566.00 |
VB VAT | 10 881.00 | 10 881.00 | | 10 881.00 |
VG Loans with a maturity of up to one year at origin | 522.00 | 522.00 | | 522.00 |
VH Loans with a maturity of more than one year at origin | 15 562.00 | 15 562.00 | | 15 562.00 |
VI Group and Associates | 508.00 | 508.00 | | 508.00 |
VK Loans repaid during the year | 10 240.00 | | | 10 240.00 |
VM Income taxes | 1 104.00 | 1 104.00 | | 1 104.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 926.00 | 1 926.00 | | 1 926.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 67 992.00 | 67 992.00 | | 67 992.00 |
VS Prepaid expenses | 848.00 | 848.00 | | 848.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 130.00 | 88 191.00 | 24 940.00 | 113 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 281 283.00 | 281 283.00 | | 281 283.00 |
