| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 870.00 | 13 170.00 | 700.00 | 13 870.00 |
AR Technical installations, industrial equipment and tools | 2 790.00 | 2 681.00 | 109.00 | 2 790.00 |
AT Other tangible assets | 115 000.00 | 76 203.00 | 38 797.00 | 115 000.00 |
BH Other financial assets | 6 315.00 | | 6 315.00 | 6 315.00 |
BJ TOTAL (I) | 137 975.00 | 92 054.00 | 45 920.00 | 137 975.00 |
BT Goods | 349 402.00 | | 349 402.00 | 349 402.00 |
BX Customers and related accounts | 146 486.00 | | 146 486.00 | 146 486.00 |
BZ Other receivables | 8 577.00 | | 8 577.00 | 8 577.00 |
CF Cash and cash equivalents | 123 099.00 | | 123 099.00 | 123 099.00 |
CH Prepaid expenses | 1 171.00 | | 1 171.00 | 1 171.00 |
CJ TOTAL (II) | 628 735.00 | | 628 735.00 | 628 735.00 |
CO Grand total (0 to V) | 766 710.00 | 92 054.00 | 674 656.00 | 766 710.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 626.00 | 7 626.00 | | 7 626.00 |
DD Legal reserve (1) | 3 048.00 | 3 048.00 | | 3 048.00 |
DG Other reserves | 273 247.00 | 231 211.00 | | 273 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 591.00 | 42 036.00 | | 7 591.00 |
DL TOTAL (I) | 291 513.00 | 283 921.00 | | 291 513.00 |
DU Loans and Debts from Credit Institutions (3) | 43 450.00 | 150 000.00 | | 43 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4.00 | | | 4.00 |
DX Trade payables and related accounts | 288 693.00 | 179 381.00 | | 288 693.00 |
DY Tax and social security liabilities | 50 996.00 | 78 803.00 | | 50 996.00 |
EA Other liabilities | | 1 841.00 | | |
EC TOTAL (IV) | 383 143.00 | 410 029.00 | | 383 143.00 |
EE Grand total (I to V) | 674 656.00 | 693 951.00 | | 674 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 484 566.00 | |
FD Production sold - goods | | | 19 596.00 | |
FJ Net sales | | | 1 504 162.00 | |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 1 505 682.00 | |
FS Purchases of goods (including customs duties) | | | 1 296 723.00 | |
FT Inventory change (goods) | | | -102 309.00 | |
FW Other purchases and external expenses | | | 89 172.00 | |
FX Taxes, duties, and similar payments | | | 4 597.00 | |
FY Salaries and Wages | | | 121 990.00 | |
FZ Social Security Contributions | | | 52 366.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 628.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 1 472 176.00 | |
GG - OPERATING RESULT (I - II) | | | 33 506.00 | |
GP Total financial income (V) | | | 58.00 | |
GU Total financial expenses (VI) | | | 4 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 5 659.00 | | |
HH Total exceptional expenses (VIII) | 14 902.00 | 35.00 | | 14 902.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 902.00 | 5 624.00 | | -14 902.00 |
HK Income tax | 6 886.00 | 6 896.00 | | 6 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 505 740.00 | 1 123 047.00 | | 1 505 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 498 148.00 | 1 081 010.00 | | 1 498 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 591.00 | 42 036.00 | | 7 591.00 |
| |
| 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 | 112 697.00 | | 25 277.00 | 112 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 315.00 | |
I4 DECREASES Grand Total | | | 137 975.00 | |
IO DECREASES Total including other intangible assets | | | 13 870.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 790.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 870.00 | | | 13 870.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 513.00 | | 25 277.00 | 92 513.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 315.00 | | | 6 315.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 426.00 | 9 628.00 | | 82 426.00 |
PE DEPRECIATION Total including other intangible assets | 13 170.00 | | | 13 170.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 257.00 | 9 628.00 | | 69 257.00 |
| |
| 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 | 288 693.00 | 288 693.00 | | 288 693.00 |
8D Social Security and Other Social Organizations | 50 996.00 | 50 996.00 | | 50 996.00 |
UT Other financial assets | 6 315.00 | | 6 315.00 | 6 315.00 |
UX Other trade receivables | 146 486.00 | 146 486.00 | | 146 486.00 |
VH Loans with a maturity of more than one year at origin | 43 450.00 | 9 922.00 | 33 527.00 | 43 450.00 |
VI Group and Associates | 4.00 | 4.00 | | 4.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 156 566.00 | | | 156 566.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 577.00 | 8 577.00 | | 8 577.00 |
VS Prepaid expenses | 1 171.00 | 1 171.00 | | 1 171.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 549.00 | 156 234.00 | 6 315.00 | 162 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 383 143.00 | 349 615.00 | 33 527.00 | 383 143.00 |
