| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 574.00 | 11 574.00 | | 11 574.00 |
AH Goodwill | 225 130.00 | | 225 130.00 | 225 130.00 |
AN Land | 1 458.00 | 1 458.00 | | 1 458.00 |
AR Technical installations, industrial equipment and tools | 5 919.00 | 5 919.00 | | 5 919.00 |
AT Other tangible assets | 169 126.00 | 161 998.00 | 7 128.00 | 169 126.00 |
BJ TOTAL (I) | 413 208.00 | 180 949.00 | 232 258.00 | 413 208.00 |
BT Goods | 158 397.00 | | 158 397.00 | 158 397.00 |
BX Customers and related accounts | 358 545.00 | 11 372.00 | 347 173.00 | 358 545.00 |
BZ Other receivables | 41 401.00 | | 41 401.00 | 41 401.00 |
CF Cash and cash equivalents | 370 843.00 | | 370 843.00 | 370 843.00 |
CH Prepaid expenses | 1 442.00 | | 1 442.00 | 1 442.00 |
CJ TOTAL (II) | 930 628.00 | 11 372.00 | 919 256.00 | 930 628.00 |
CO Grand total (0 to V) | 1 343 835.00 | 192 321.00 | 1 151 514.00 | 1 343 835.00 |
CR Shares due in more than one year | 13 646.00 | | | 13 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 120 139.00 | 30 930.00 | | 120 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 646.00 | 89 210.00 | | 15 646.00 |
DL TOTAL (I) | 144 170.00 | 128 525.00 | | 144 170.00 |
DU Loans and Debts from Credit Institutions (3) | 297.00 | 10 523.00 | | 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 394 318.00 | 299 474.00 | | 394 318.00 |
DX Trade payables and related accounts | 574 383.00 | 347 464.00 | | 574 383.00 |
DY Tax and social security liabilities | 38 345.00 | 52 150.00 | | 38 345.00 |
EC TOTAL (IV) | 1 007 344.00 | 709 611.00 | | 1 007 344.00 |
EE Grand total (I to V) | 1 151 514.00 | 838 136.00 | | 1 151 514.00 |
EG Accrued income and payables due within one year | 613 026.00 | 410 137.00 | | 613 026.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 297.00 | 345.00 | | 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 4 437 427.00 | |
FG Production sold - services | | | 361.00 | |
FJ Net sales | | | 4 437 788.00 | |
FO Operating subsidies | | | 2 716.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 653.00 | |
FQ Other income | | | 1 715.00 | |
FR Total operating income (I) | | | 4 449 872.00 | |
FS Purchases of goods (including customs duties) | | | 4 012 200.00 | |
FT Inventory change (goods) | | | -78 738.00 | |
FW Other purchases and external expenses | | | 189 279.00 | |
FX Taxes, duties, and similar payments | | | 4 571.00 | |
FY Salaries and Wages | | | 140 517.00 | |
FZ Social Security Contributions | | | 44 788.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 944.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 013.00 | |
GE Other Expenses | | | 3 187.00 | |
GF Total Operating Expenses (II) | | | 4 333 762.00 | |
GG - OPERATING RESULT (I - II) | | | 116 109.00 | |
GL Other interest and similar income | | | 102.00 | |
GP Total financial income (V) | | | 102.00 | |
GR Interest and similar expenses | | | 4 587.00 | |
GU Total financial expenses (VI) | | | 4 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 415.00 | 811.00 | | 1 415.00 |
HD Total exceptional income (VII) | 1 415.00 | 811.00 | | 1 415.00 |
HE Exceptional expenses on management operations | 91 310.00 | 31 690.00 | | 91 310.00 |
HH Total exceptional expenses (VIII) | 91 310.00 | 31 690.00 | | 91 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89 895.00 | -30 879.00 | | -89 895.00 |
HK Income tax | 6 084.00 | 7 381.00 | | 6 084.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 451 389.00 | 5 264 729.00 | | 4 451 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 435 743.00 | 5 175 519.00 | | 4 435 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 646.00 | 89 210.00 | | 15 646.00 |
| |
| 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 | 413 208.00 | | | 413 208.00 |
I4 DECREASES Grand Total | | | 413 208.00 | |
IO DECREASES Total including other intangible assets | | | 236 704.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 176 504.00 | |
KD ACQUISITIONS Total including other intangible assets | 236 704.00 | | | 236 704.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 176 504.00 | | | 176 504.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 168 005.00 | 12 944.00 | | 168 005.00 |
PE DEPRECIATION Total including other intangible assets | 11 574.00 | | | 11 574.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 431.00 | 12 944.00 | | 156 431.00 |
| |
| 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 | 574 383.00 | 574 383.00 | | 574 383.00 |
8D Social Security and Other Social Organizations | 38 345.00 | 38 345.00 | | 38 345.00 |
8K Other liabilities (including liabilities related to repo transactions) | 394 318.00 | | 394 318.00 | 394 318.00 |
UX Other trade receivables | 358 545.00 | 344 899.00 | 13 646.00 | 358 545.00 |
VG Loans with a maturity of up to one year at origin | 297.00 | 297.00 | | 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 401.00 | 41 401.00 | | 41 401.00 |
VS Prepaid expenses | 1 442.00 | 1 442.00 | | 1 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 401 388.00 | 387 742.00 | 13 646.00 | 401 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 007 344.00 | 613 026.00 | 394 318.00 | 1 007 344.00 |
