| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 753.00 | 1 753.00 | | 1 753.00 |
AH Goodwill | 117 386.00 | | 117 386.00 | 117 386.00 |
AR Technical installations, industrial equipment and tools | 58 095.00 | 58 095.00 | | 58 095.00 |
AT Other tangible assets | 319 171.00 | 290 585.00 | 28 586.00 | 319 171.00 |
BH Other financial assets | 25 155.00 | | 25 155.00 | 25 155.00 |
BJ TOTAL (I) | 521 559.00 | 350 432.00 | 171 126.00 | 521 559.00 |
BL Raw materials, supplies | 7 671.00 | | 7 671.00 | 7 671.00 |
BT Goods | 559 218.00 | | 559 218.00 | 559 218.00 |
BX Customers and related accounts | 1 182.00 | | 1 182.00 | 1 182.00 |
BZ Other receivables | 164 293.00 | | 164 293.00 | 164 293.00 |
CD Marketable securities | 40 784.00 | | 40 784.00 | 40 784.00 |
CF Cash and cash equivalents | 223 930.00 | | 223 930.00 | 223 930.00 |
CH Prepaid expenses | 61 248.00 | | 61 248.00 | 61 248.00 |
CJ TOTAL (II) | 1 058 326.00 | | 1 058 326.00 | 1 058 326.00 |
CO Grand total (0 to V) | 1 579 885.00 | 350 432.00 | 1 229 453.00 | 1 579 885.00 |
| |
| 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) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 633 467.00 | 633 467.00 | | 633 467.00 |
DH Retained earnings | -44 207.00 | -51 275.00 | | -44 207.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 490.00 | 7 069.00 | | 16 490.00 |
DL TOTAL (I) | 614 135.00 | 597 645.00 | | 614 135.00 |
DU Loans and Debts from Credit Institutions (3) | 77.00 | 75.00 | | 77.00 |
DX Trade payables and related accounts | 555 752.00 | 560 944.00 | | 555 752.00 |
DY Tax and social security liabilities | 59 176.00 | 51 814.00 | | 59 176.00 |
EA Other liabilities | 312.00 | 248.00 | | 312.00 |
EC TOTAL (IV) | 615 317.00 | 613 082.00 | | 615 317.00 |
EE Grand total (I to V) | 1 229 453.00 | 1 210 727.00 | | 1 229 453.00 |
EG Accrued income and payables due within one year | 615 317.00 | 613 082.00 | | 615 317.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 77.00 | 75.00 | | 77.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 781 705.00 | | 3 781 705.00 | 3 781 705.00 |
FJ Net sales | 3 781 705.00 | | 3 781 705.00 | 3 781 705.00 |
FO Operating subsidies | | | 3 105.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 118.00 | |
FR Total operating income (I) | | | 3 784 928.00 | |
FS Purchases of goods (including customs duties) | | | 2 661 357.00 | |
FT Inventory change (goods) | | | 75 440.00 | |
FU Purchases of raw materials and other supplies | | | 3 383.00 | |
FV Inventory change (raw materials and supplies) | | | 5 110.00 | |
FW Other purchases and external expenses | | | 699 761.00 | |
FX Taxes, duties, and similar payments | | | 22 623.00 | |
FY Salaries and Wages | | | 236 294.00 | |
FZ Social Security Contributions | | | 55 556.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 217.00 | |
GE Other Expenses | | | 1 078.00 | |
GF Total Operating Expenses (II) | | | 3 772 820.00 | |
GG - OPERATING RESULT (I - II) | | | 12 109.00 | |
GK Income from other securities and fixed asset receivables | | | 10.00 | |
GL Other interest and similar income | | | 464.00 | |
GP Total financial income (V) | | | 464.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 1 933.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | 1 022.00 | | 4.00 |
HA Exceptional income from management transactions | 967.00 | 2 187.00 | | 967.00 |
HD Total exceptional income (VII) | 967.00 | 2 187.00 | | 967.00 |
HE Exceptional expenses on management operations | 1 368.00 | 532.00 | | 1 368.00 |
HH Total exceptional expenses (VIII) | 1 368.00 | 532.00 | | 1 368.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -401.00 | 1 655.00 | | -401.00 |
HK Income tax | -4 319.00 | | | -4 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 786 359.00 | 3 670 441.00 | | 3 786 359.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 769 869.00 | 3 663 372.00 | | 3 769 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 490.00 | 7 069.00 | | 16 490.00 |
| |
| 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 | 521 559.00 | | | 521 559.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 155.00 | |
I4 DECREASES Grand Total | | | 521 559.00 | |
IO DECREASES Total including other intangible assets | | | 119 139.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 377 265.00 | |
KD ACQUISITIONS Total including other intangible assets | 119 139.00 | | | 119 139.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 377 265.00 | | | 377 265.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 155.00 | | | 25 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 338 215.00 | 12 217.00 | | 338 215.00 |
PE DEPRECIATION Total including other intangible assets | 1 753.00 | | | 1 753.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 336 462.00 | 12 217.00 | | 336 462.00 |
| |
| 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 | 555 752.00 | 555 752.00 | | 555 752.00 |
8C Staff and Related Accounts | 22 100.00 | 22 100.00 | | 22 100.00 |
8D Social Security and Other Social Organizations | 13 560.00 | 13 560.00 | | 13 560.00 |
8K Other liabilities (including liabilities related to repo transactions) | 312.00 | 312.00 | | 312.00 |
UT Other financial assets | 25 155.00 | | 25 155.00 | 25 155.00 |
UX Other trade receivables | 1 182.00 | 1 182.00 | | 1 182.00 |
VB VAT | 39 728.00 | 39 728.00 | | 39 728.00 |
VG Loans with a maturity of up to one year at origin | 77.00 | 77.00 | | 77.00 |
VM Income taxes | 4 319.00 | 4 319.00 | | 4 319.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 636.00 | 2 636.00 | | 2 636.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 120 246.00 | 120 246.00 | | 120 246.00 |
VS Prepaid expenses | 61 248.00 | 61 248.00 | | 61 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 251 878.00 | 226 724.00 | 25 155.00 | 251 878.00 |
VW VAT | 20 880.00 | 20 880.00 | | 20 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 615 317.00 | 615 317.00 | | 615 317.00 |
