| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 70 127.00 | | 70 127.00 | 70 127.00 |
AP Buildings | 25 315.00 | 23 834.00 | 1 481.00 | 25 315.00 |
AR Technical installations, industrial equipment and tools | 29 933.00 | 29 933.00 | | 29 933.00 |
AT Other tangible assets | 198 583.00 | 146 350.00 | 52 233.00 | 198 583.00 |
BH Other financial assets | 1 372.00 | | 1 372.00 | 1 372.00 |
BJ TOTAL (I) | 325 482.00 | 200 117.00 | 125 365.00 | 325 482.00 |
BL Raw materials, supplies | 1 556.00 | | 1 556.00 | 1 556.00 |
BT Goods | 35 597.00 | | 35 597.00 | 35 597.00 |
BX Customers and related accounts | 165 113.00 | | 165 113.00 | 165 113.00 |
BZ Other receivables | 14 315.00 | | 14 315.00 | 14 315.00 |
CF Cash and cash equivalents | 373 844.00 | | 373 844.00 | 373 844.00 |
CH Prepaid expenses | 3 052.00 | | 3 052.00 | 3 052.00 |
CJ TOTAL (II) | 593 477.00 | | 593 477.00 | 593 477.00 |
CO Grand total (0 to V) | 918 959.00 | 200 117.00 | 718 842.00 | 918 959.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 317 738.00 | 282 370.00 | | 317 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 911.00 | 85 367.00 | | 89 911.00 |
DL TOTAL (I) | 451 648.00 | 411 738.00 | | 451 648.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 948.00 | 72 289.00 | | 106 948.00 |
DX Trade payables and related accounts | 121 914.00 | 161 115.00 | | 121 914.00 |
DY Tax and social security liabilities | 29 561.00 | 25 944.00 | | 29 561.00 |
EA Other liabilities | 8 771.00 | 3 795.00 | | 8 771.00 |
EC TOTAL (IV) | 267 194.00 | 263 144.00 | | 267 194.00 |
EE Grand total (I to V) | 718 842.00 | 674 881.00 | | 718 842.00 |
EG Accrued income and payables due within one year | 267 194.00 | 263 144.00 | | 267 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 781 865.00 | | 1 781 865.00 | 1 781 865.00 |
FJ Net sales | 1 781 865.00 | | 1 781 865.00 | 1 781 865.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 41.00 | |
FR Total operating income (I) | | | 1 781 906.00 | |
FS Purchases of goods (including customs duties) | | | 1 544 642.00 | |
FT Inventory change (goods) | | | -8 313.00 | |
FU Purchases of raw materials and other supplies | | | 2 980.00 | |
FV Inventory change (raw materials and supplies) | | | -734.00 | |
FW Other purchases and external expenses | | | 38 139.00 | |
FX Taxes, duties, and similar payments | | | 1 519.00 | |
FY Salaries and Wages | | | 61 975.00 | |
FZ Social Security Contributions | | | 19 006.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 627.00 | |
GF Total Operating Expenses (II) | | | 1 665 841.00 | |
GG - OPERATING RESULT (I - II) | | | 116 065.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 301.00 | 9.00 | | 301.00 |
HD Total exceptional income (VII) | 301.00 | 9.00 | | 301.00 |
HE Exceptional expenses on management operations | 6.00 | 32.00 | | 6.00 |
HH Total exceptional expenses (VIII) | 6.00 | 32.00 | | 6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 295.00 | -23.00 | | 295.00 |
HK Income tax | 26 452.00 | 26 315.00 | | 26 452.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 782 209.00 | 1 544 453.00 | | 1 782 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 692 299.00 | 1 459 085.00 | | 1 692 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 911.00 | 85 367.00 | | 89 911.00 |
| |
| 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 | 290 170.00 | | 35 312.00 | 290 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 524.00 | |
I4 DECREASES Grand Total | | | 325 482.00 | |
IO DECREASES Total including other intangible assets | | | 70 127.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 253 831.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 127.00 | | | 70 127.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 218 519.00 | | 35 312.00 | 218 519.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 524.00 | | | 1 524.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 193 490.00 | 6 627.00 | | 193 490.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 193 490.00 | 6 627.00 | | 193 490.00 |
| |
| 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 | 121 914.00 | 121 914.00 | | 121 914.00 |
8C Staff and Related Accounts | 6 437.00 | 6 437.00 | | 6 437.00 |
8D Social Security and Other Social Organizations | 9 016.00 | 9 016.00 | | 9 016.00 |
8E Income Taxes | 13 294.00 | 13 294.00 | | 13 294.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 771.00 | 8 771.00 | | 8 771.00 |
UT Other financial assets | 1 372.00 | | 1 372.00 | 1 372.00 |
UX Other trade receivables | 165 113.00 | 165 113.00 | | 165 113.00 |
UY Staff and related accounts | 778.00 | 778.00 | | 778.00 |
VB VAT | 8 629.00 | 8 629.00 | | 8 629.00 |
VI Group and Associates | 106 948.00 | 106 948.00 | | 106 948.00 |
VQ Other Taxes, Duties, and Similar Debts | 754.00 | 754.00 | | 754.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 908.00 | 4 908.00 | | 4 908.00 |
VS Prepaid expenses | 3 052.00 | 3 052.00 | | 3 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 183 851.00 | 182 479.00 | 1 372.00 | 183 851.00 |
VW VAT | 60.00 | 60.00 | | 60.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 194.00 | 267 194.00 | | 267 194.00 |
