| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 940 000.00 | | 940 000.00 | 940 000.00 |
AT Other tangible assets | 124 583.00 | 24 805.00 | 99 777.00 | 124 583.00 |
BH Other financial assets | 23 145.00 | | 23 145.00 | 23 145.00 |
BJ TOTAL (I) | 1 087 939.00 | 24 805.00 | 1 063 133.00 | 1 087 939.00 |
BT Goods | 94 837.00 | | 94 837.00 | 94 837.00 |
BX Customers and related accounts | 22 436.00 | | 22 436.00 | 22 436.00 |
BZ Other receivables | 24 559.00 | | 24 559.00 | 24 559.00 |
CF Cash and cash equivalents | 312 237.00 | | 312 237.00 | 312 237.00 |
CH Prepaid expenses | 1 578.00 | | 1 578.00 | 1 578.00 |
CJ TOTAL (II) | 455 648.00 | | 455 648.00 | 455 648.00 |
CO Grand total (0 to V) | 1 543 587.00 | 24 805.00 | 1 518 781.00 | 1 543 587.00 |
CS Evaluated investments - equity method | 210.00 | | 210.00 | 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 284 336.00 | 158 782.00 | | 284 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 925.00 | 125 553.00 | | 89 925.00 |
DL TOTAL (I) | 429 261.00 | 339 336.00 | | 429 261.00 |
DU Loans and Debts from Credit Institutions (3) | 705 642.00 | 793 366.00 | | 705 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228 241.00 | 200 149.00 | | 228 241.00 |
DX Trade payables and related accounts | 115 836.00 | 131 319.00 | | 115 836.00 |
DY Tax and social security liabilities | 39 798.00 | 19 745.00 | | 39 798.00 |
EC TOTAL (IV) | 1 089 520.00 | 1 144 581.00 | | 1 089 520.00 |
EE Grand total (I to V) | 1 518 781.00 | 1 483 917.00 | | 1 518 781.00 |
EI Including equity loans | 228 241.00 | | | 228 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 347 236.00 | |
FD Production sold - goods | | | 227 780.00 | |
FJ Net sales | | | 1 575 016.00 | |
FR Total operating income (I) | | | 1 575 016.00 | |
FS Purchases of goods (including customs duties) | | | 1 062 136.00 | |
FT Inventory change (goods) | | | -1 153.00 | |
FW Other purchases and external expenses | | | 76 948.00 | |
FX Taxes, duties, and similar payments | | | 13 060.00 | |
FY Salaries and Wages | | | 198 604.00 | |
FZ Social Security Contributions | | | 84 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 452.00 | |
GF Total Operating Expenses (II) | | | 1 448 730.00 | |
GG - OPERATING RESULT (I - II) | | | 126 286.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43.00 | |
GP Total financial income (V) | | | 43.00 | |
GR Interest and similar expenses | | | 8 315.00 | |
GU Total financial expenses (VI) | | | 8 315.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 088.00 | 41 944.00 | | 28 088.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 575 059.00 | 1 613 782.00 | | 1 575 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 485 133.00 | 1 488 228.00 | | 1 485 133.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 926.00 | 125 554.00 | | 89 926.00 |
| |
| 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 | 1 085 704.00 | | 2 235.00 | 1 085 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 356.00 | |
I4 DECREASES Grand Total | | | 1 087 939.00 | |
IO DECREASES Total including other intangible assets | | | 940 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 124 583.00 | |
KD ACQUISITIONS Total including other intangible assets | 940 000.00 | | | 940 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 122 348.00 | | 2 235.00 | 122 348.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 356.00 | | | 23 356.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 353.00 | 14 452.00 | 24 806.00 | 10 353.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 353.00 | 14 452.00 | 24 806.00 | 10 353.00 |
| |
| 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 | 115 837.00 | 115 837.00 | | 115 837.00 |
8C Staff and Related Accounts | 14 198.00 | 14 198.00 | | 14 198.00 |
8D Social Security and Other Social Organizations | 22 948.00 | 22 948.00 | | 22 948.00 |
UT Other financial assets | 23 146.00 | | 23 146.00 | 23 146.00 |
UX Other trade receivables | 22 436.00 | 22 436.00 | | 22 436.00 |
VB VAT | 10 681.00 | 10 681.00 | | 10 681.00 |
VH Loans with a maturity of more than one year at origin | 705 642.00 | 705 642.00 | | 705 642.00 |
VI Group and Associates | 228 242.00 | 228 242.00 | | 228 242.00 |
VM Income taxes | 13 856.00 | 13 856.00 | | 13 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 112.00 | 112.00 | | 112.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23.00 | 23.00 | | 23.00 |
VS Prepaid expenses | 1 579.00 | 1 579.00 | | 1 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 720.00 | 48 574.00 | 23 146.00 | 71 720.00 |
VW VAT | 2 541.00 | 2 541.00 | | 2 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 089 520.00 | 1 089 520.00 | | 1 089 520.00 |
