| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 228 674.00 | | 228 674.00 | 228 674.00 |
AR Technical installations, industrial equipment and tools | 27 732.00 | 27 732.00 | | 27 732.00 |
AT Other tangible assets | 91 935.00 | 91 935.00 | | 91 935.00 |
BH Other financial assets | 29 589.00 | | 29 589.00 | 29 589.00 |
BJ TOTAL (I) | 377 930.00 | 119 668.00 | 258 262.00 | 377 930.00 |
BL Raw materials, supplies | 161 233.00 | | 161 233.00 | 161 233.00 |
BX Customers and related accounts | 152 568.00 | 6 011.00 | 146 558.00 | 152 568.00 |
BZ Other receivables | 3 637.00 | | 3 637.00 | 3 637.00 |
CD Marketable securities | 12 129.00 | | 12 129.00 | 12 129.00 |
CF Cash and cash equivalents | 232 662.00 | | 232 662.00 | 232 662.00 |
CH Prepaid expenses | 2 070.00 | | 2 070.00 | 2 070.00 |
CJ TOTAL (II) | 564 300.00 | 6 011.00 | 558 289.00 | 564 300.00 |
CO Grand total (0 to V) | 942 229.00 | 125 678.00 | 816 551.00 | 942 229.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 469.00 | | | 91 469.00 |
DD Legal reserve (1) | 9 147.00 | | | 9 147.00 |
DG Other reserves | 1 032.00 | | | 1 032.00 |
DH Retained earnings | 77 179.00 | | | 77 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 379.00 | | | 192 379.00 |
DL TOTAL (I) | 371 206.00 | | | 371 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 346 694.00 | | | 346 694.00 |
DX Trade payables and related accounts | 32 325.00 | | | 32 325.00 |
DY Tax and social security liabilities | 66 326.00 | | | 66 326.00 |
EC TOTAL (IV) | 445 345.00 | | | 445 345.00 |
EE Grand total (I to V) | 816 551.00 | | | 816 551.00 |
EG Accrued income and payables due within one year | 445 345.00 | | | 445 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 125 449.00 | 1 171.00 | 1 126 620.00 | 1 125 449.00 |
FJ Net sales | 1 125 449.00 | 1 171.00 | 1 126 620.00 | 1 125 449.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 129.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 1 143 762.00 | |
FS Purchases of goods (including customs duties) | | | 24 140.00 | |
FU Purchases of raw materials and other supplies | | | 391 617.00 | |
FV Inventory change (raw materials and supplies) | | | 27 289.00 | |
FW Other purchases and external expenses | | | 123 658.00 | |
FX Taxes, duties, and similar payments | | | 23 786.00 | |
FY Salaries and Wages | | | 181 737.00 | |
FZ Social Security Contributions | | | 70 873.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 011.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 849 156.00 | |
GG - OPERATING RESULT (I - II) | | | 294 606.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 205.00 | |
GP Total financial income (V) | | | 205.00 | |
GR Interest and similar expenses | | | 2 286.00 | |
GU Total financial expenses (VI) | | | 2 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17 390.00 | | | 17 390.00 |
HH Total exceptional expenses (VIII) | 17 390.00 | | | 17 390.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 390.00 | | | -17 390.00 |
HK Income tax | 82 756.00 | | | 82 756.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 143 967.00 | | | 1 143 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 951 588.00 | | | 951 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 192 379.00 | | | 192 379.00 |
| |
| 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 | 377 427.00 | | 503.00 | 377 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 589.00 | |
I4 DECREASES Grand Total | | | 377 930.00 | |
IO DECREASES Total including other intangible assets | | | 228 674.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 667.00 | |
KD ACQUISITIONS Total including other intangible assets | 228 674.00 | | | 228 674.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 667.00 | | | 119 667.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 086.00 | | 503.00 | 29 086.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 119 630.00 | 38.00 | | 119 630.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 119 630.00 | 38.00 | | 119 630.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 17 129.00 | -11 118.00 | | 17 129.00 |
7B Total provisions for depreciation | 17 129.00 | -11 118.00 | | 17 129.00 |
7C Grand total | 17 129.00 | -11 118.00 | | 17 129.00 |
UE of which provisions and reversals: - Operating | | 6 011.00 | 17 129.00 | |
| |
| 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 | 32 325.00 | 32 325.00 | | 32 325.00 |
8D Social Security and Other Social Organizations | 46 050.00 | 46 050.00 | | 46 050.00 |
8E Income Taxes | 6 960.00 | 6 960.00 | | 6 960.00 |
UT Other financial assets | 29 589.00 | 29 589.00 | | 29 589.00 |
UX Other trade receivables | 145 367.00 | | | 145 367.00 |
VA Doubtful or disputed receivables | 7 201.00 | | | 7 201.00 |
VB VAT | 3 637.00 | | | 3 637.00 |
VI Group and Associates | 346 694.00 | 346 694.00 | | 346 694.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 299.00 | 2 299.00 | | 2 299.00 |
VS Prepaid expenses | 2 070.00 | | | 2 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 864.00 | 187 864.00 | | 187 864.00 |
VW VAT | 11 017.00 | 11 017.00 | | 11 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 445 345.00 | 445 345.00 | | 445 345.00 |
