| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 405.00 | 5 386.00 | 1 019.00 | 6 405.00 |
AJ Other Intangible Assets | 6 500.00 | 6 070.00 | 430.00 | 6 500.00 |
AR Technical installations, industrial equipment and tools | 4 208.00 | 2 170.00 | 2 039.00 | 4 208.00 |
AT Other tangible assets | 47 714.00 | 24 401.00 | 23 313.00 | 47 714.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 67 519.00 | 38 027.00 | 29 492.00 | 67 519.00 |
BT Goods | 86 336.00 | | 86 336.00 | 86 336.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 14 791.00 | | 14 791.00 | 14 791.00 |
CD Marketable securities | 232.00 | | 232.00 | 232.00 |
CF Cash and cash equivalents | 4 903.00 | | 4 903.00 | 4 903.00 |
CH Prepaid expenses | 305.00 | | 305.00 | 305.00 |
CJ TOTAL (II) | 106 567.00 | | 106 567.00 | 106 567.00 |
CO Grand total (0 to V) | 174 086.00 | 38 027.00 | 136 059.00 | 174 086.00 |
CU Other investments | 2 692.00 | | 2 692.00 | 2 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 4 070.00 | 4 070.00 | | 4 070.00 |
DH Retained earnings | 8 462.00 | -8 080.00 | | 8 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 481.00 | 16 542.00 | | 2 481.00 |
DL TOTAL (I) | 23 406.00 | 20 925.00 | | 23 406.00 |
DU Loans and Debts from Credit Institutions (3) | 11 863.00 | 23 203.00 | | 11 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 512.00 | 27 132.00 | | 24 512.00 |
DX Trade payables and related accounts | 68 597.00 | 68 406.00 | | 68 597.00 |
DY Tax and social security liabilities | 7 682.00 | 15 843.00 | | 7 682.00 |
EC TOTAL (IV) | 112 653.00 | 134 585.00 | | 112 653.00 |
EE Grand total (I to V) | 136 059.00 | 155 510.00 | | 136 059.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 765.00 | | | 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 247 543.00 | | 247 543.00 | 247 543.00 |
FG Production sold - services | 10 041.00 | | 10 041.00 | 10 041.00 |
FJ Net sales | 257 584.00 | | 257 584.00 | 257 584.00 |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 257 623.00 | |
FS Purchases of goods (including customs duties) | | | 155 539.00 | |
FT Inventory change (goods) | | | -10 005.00 | |
FU Purchases of raw materials and other supplies | | | 760.00 | |
FW Other purchases and external expenses | | | 69 841.00 | |
FX Taxes, duties, and similar payments | | | 1 748.00 | |
FY Salaries and Wages | | | 24 580.00 | |
FZ Social Security Contributions | | | 4 968.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 470.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 252 922.00 | |
GG - OPERATING RESULT (I - II) | | | 4 701.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 344.00 | |
GU Total financial expenses (VI) | | | 1 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 22 567.00 | | |
HD Total exceptional income (VII) | | 22 567.00 | | |
HE Exceptional expenses on management operations | 591.00 | 3 865.00 | | 591.00 |
HF Exceptional expenses on capital transactions | | 58.00 | | |
HG Exceptional depreciation and provisions | 152.00 | | | 152.00 |
HH Total exceptional expenses (VIII) | 743.00 | 3 923.00 | | 743.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -743.00 | 18 645.00 | | -743.00 |
HK Income tax | 133.00 | 258.00 | | 133.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 623.00 | 291 496.00 | | 257 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 255 143.00 | 274 953.00 | | 255 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 481.00 | 16 542.00 | | 2 481.00 |
| |
| 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 | 72 858.00 | | 1 125.00 | 72 858.00 |
I3 DECREASES Total Financial Fixed Assets | | 152.00 | 2 692.00 | |
I4 DECREASES Grand Total | | 6 463.00 | 67 519.00 | |
IO DECREASES Total including other intangible assets | | | 12 905.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 311.00 | 51 922.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 780.00 | | 1 125.00 | 11 780.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 234.00 | | | 58 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 844.00 | | | 2 844.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 869.00 | 5 470.00 | 6 311.00 | 38 869.00 |
PE DEPRECIATION Total including other intangible assets | 10 050.00 | 1 406.00 | | 10 050.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 818.00 | 4 063.00 | 6 311.00 | 28 818.00 |
| |
| 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 | 68 597.00 | 68 597.00 | | 68 597.00 |
8C Staff and Related Accounts | 2 942.00 | 2 942.00 | | 2 942.00 |
8D Social Security and Other Social Organizations | 3 354.00 | 3 354.00 | | 3 354.00 |
VB VAT | 624.00 | | | 624.00 |
VG Loans with a maturity of up to one year at origin | 765.00 | 765.00 | | 765.00 |
VH Loans with a maturity of more than one year at origin | 11 097.00 | 11 097.00 | | 11 097.00 |
VI Group and Associates | 24 512.00 | 24 512.00 | | 24 512.00 |
VM Income taxes | 1 593.00 | | | 1 593.00 |
VQ Other Taxes, Duties, and Similar Debts | 376.00 | 376.00 | | 376.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 573.00 | | | 12 573.00 |
VS Prepaid expenses | 305.00 | | | 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 096.00 | 15 096.00 | | 15 096.00 |
VW VAT | 1 009.00 | 1 009.00 | | 1 009.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 653.00 | 112 653.00 | | 112 653.00 |
