| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 105.00 | 1 105.00 | | 1 105.00 |
AH Goodwill | 57 500.00 | | 57 500.00 | 57 500.00 |
AR Technical installations, industrial equipment and tools | 2 685.00 | 2 685.00 | | 2 685.00 |
AT Other tangible assets | 92 923.00 | 85 602.00 | 7 321.00 | 92 923.00 |
BH Other financial assets | 8 385.00 | | 8 385.00 | 8 385.00 |
BJ TOTAL (I) | 162 598.00 | 89 393.00 | 73 206.00 | 162 598.00 |
BT Goods | 30 192.00 | | 30 192.00 | 30 192.00 |
BV Advances and down payments on orders | 31 740.00 | | 31 740.00 | 31 740.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 5 245.00 | | 5 245.00 | 5 245.00 |
CF Cash and cash equivalents | 31 675.00 | | 31 675.00 | 31 675.00 |
CH Prepaid expenses | 3 192.00 | | 3 192.00 | 3 192.00 |
CJ TOTAL (II) | 102 043.00 | | 102 043.00 | 102 043.00 |
CO Grand total (0 to V) | 264 641.00 | 89 393.00 | 175 249.00 | 264 641.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DG Other reserves | 53 122.00 | 24 883.00 | | 53 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 683.00 | 28 239.00 | | 17 683.00 |
DL TOTAL (I) | 104 343.00 | 86 661.00 | | 104 343.00 |
DU Loans and Debts from Credit Institutions (3) | 63.00 | 142.00 | | 63.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 215.00 | 5 506.00 | | 4 215.00 |
DX Trade payables and related accounts | 47 184.00 | 56 915.00 | | 47 184.00 |
DY Tax and social security liabilities | 9 389.00 | 7 253.00 | | 9 389.00 |
EA Other liabilities | 10 055.00 | | | 10 055.00 |
EC TOTAL (IV) | 70 905.00 | 69 817.00 | | 70 905.00 |
EE Grand total (I to V) | 175 249.00 | 156 477.00 | | 175 249.00 |
EG Accrued income and payables due within one year | 70 905.00 | 69 817.00 | | 70 905.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 63.00 | 142.00 | | 63.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 553 441.00 | | 553 441.00 | 553 441.00 |
FJ Net sales | 553 441.00 | | 553 441.00 | 553 441.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 064.00 | |
FQ Other income | | | 3 004.00 | |
FR Total operating income (I) | | | 561 509.00 | |
FS Purchases of goods (including customs duties) | | | 407 019.00 | |
FT Inventory change (goods) | | | -1 898.00 | |
FW Other purchases and external expenses | | | 85 325.00 | |
FX Taxes, duties, and similar payments | | | 5 598.00 | |
FY Salaries and Wages | | | 23 782.00 | |
FZ Social Security Contributions | | | 13 516.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 971.00 | |
GE Other Expenses | | | 114.00 | |
GF Total Operating Expenses (II) | | | 540 428.00 | |
GG - OPERATING RESULT (I - II) | | | 21 081.00 | |
GR Interest and similar expenses | | | 259.00 | |
GU Total financial expenses (VI) | | | 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HE Exceptional expenses on management operations | 19.00 | 3 324.00 | | 19.00 |
HG Exceptional depreciation and provisions | | 1 183.00 | | |
HH Total exceptional expenses (VIII) | 19.00 | 4 507.00 | | 19.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19.00 | 5 493.00 | | -19.00 |
HK Income tax | 3 120.00 | 1 965.00 | | 3 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 561 509.00 | 629 620.00 | | 561 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 543 826.00 | 601 381.00 | | 543 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 683.00 | 28 239.00 | | 17 683.00 |
| |
| 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 | 160 575.00 | | 2 023.00 | 160 575.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 385.00 | |
I4 DECREASES Grand Total | | | 162 598.00 | |
IO DECREASES Total including other intangible assets | | | 58 605.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 95 608.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 605.00 | | | 58 605.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 585.00 | | 2 023.00 | 93 585.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 385.00 | | | 8 385.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 422.00 | 6 971.00 | | 82 422.00 |
PE DEPRECIATION Total including other intangible assets | 1 105.00 | | | 1 105.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 317.00 | 6 971.00 | | 81 317.00 |
| |
| 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 | 47 184.00 | 47 184.00 | | 47 184.00 |
8D Social Security and Other Social Organizations | 9 389.00 | 9 389.00 | | 9 389.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 055.00 | 10 055.00 | | 10 055.00 |
UT Other financial assets | 8 385.00 | | 8 385.00 | 8 385.00 |
VG Loans with a maturity of up to one year at origin | 63.00 | 63.00 | | 63.00 |
VI Group and Associates | 4 215.00 | 4 215.00 | | 4 215.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 245.00 | 5 245.00 | | 5 245.00 |
VS Prepaid expenses | 3 192.00 | 3 192.00 | | 3 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 821.00 | 8 437.00 | 8 385.00 | 16 821.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 905.00 | 70 905.00 | | 70 905.00 |
