| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 407.00 | 2 407.00 | | 2 407.00 |
AH Goodwill | 10 671.00 | | 10 671.00 | 10 671.00 |
AR Technical installations, industrial equipment and tools | 6 890.00 | 6 528.00 | 362.00 | 6 890.00 |
AT Other tangible assets | 76 825.00 | 67 659.00 | 9 166.00 | 76 825.00 |
BH Other financial assets | 143.00 | | 143.00 | 143.00 |
BJ TOTAL (I) | 96 957.00 | 76 594.00 | 20 363.00 | 96 957.00 |
BT Goods | 207 959.00 | | 207 959.00 | 207 959.00 |
BV Advances and down payments on orders | 1 358.00 | | 1 358.00 | 1 358.00 |
BX Customers and related accounts | 87 093.00 | 24 692.00 | 62 401.00 | 87 093.00 |
BZ Other receivables | 4 694.00 | | 4 694.00 | 4 694.00 |
CF Cash and cash equivalents | 1 193.00 | | 1 193.00 | 1 193.00 |
CJ TOTAL (II) | 302 299.00 | 24 692.00 | 277 607.00 | 302 299.00 |
CO Grand total (0 to V) | 399 257.00 | 101 286.00 | 297 970.00 | 399 257.00 |
CU Other investments | 19.00 | | 19.00 | 19.00 |
| |
| 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 |
DH Retained earnings | 95 524.00 | 91 709.00 | | 95 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 613.00 | 3 815.00 | | 42 613.00 |
DL TOTAL (I) | 146 522.00 | 103 908.00 | | 146 522.00 |
DU Loans and Debts from Credit Institutions (3) | 55 129.00 | 56 288.00 | | 55 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 972.00 | 7 488.00 | | 1 972.00 |
DW Advances and down payments received on current orders | 6 343.00 | 5 286.00 | | 6 343.00 |
DX Trade payables and related accounts | 77 406.00 | 94 468.00 | | 77 406.00 |
DY Tax and social security liabilities | 10 596.00 | 23 209.00 | | 10 596.00 |
EC TOTAL (IV) | 151 448.00 | 186 742.00 | | 151 448.00 |
EE Grand total (I to V) | 297 970.00 | 290 650.00 | | 297 970.00 |
EI Including equity loans | 1 972.00 | | | 1 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 163 346.00 | |
FG Production sold - services | | | 200.00 | |
FJ Net sales | | | 163 546.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 66 344.00 | |
FQ Other income | | | 10 465.00 | |
FR Total operating income (I) | | | 240 355.00 | |
FS Purchases of goods (including customs duties) | | | 118 799.00 | |
FT Inventory change (goods) | | | -59 874.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 64 714.00 | |
FX Taxes, duties, and similar payments | | | 2 701.00 | |
FY Salaries and Wages | | | 45 600.00 | |
FZ Social Security Contributions | | | 6 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 010.00 | |
GE Other Expenses | | | 14 917.00 | |
GF Total Operating Expenses (II) | | | 195 263.00 | |
GG - OPERATING RESULT (I - II) | | | 45 092.00 | |
GR Interest and similar expenses | | | 209.00 | |
GU Total financial expenses (VI) | | | 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 269.00 | 2 806.00 | | 2 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 269.00 | -2 806.00 | | -2 269.00 |
HK Income tax | | 538.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 240 355.00 | 274 412.00 | | 240 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 742.00 | 270 597.00 | | 197 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 613.00 | 3 815.00 | | 42 613.00 |
| |
| 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 | 96 837.00 | | 120.00 | 96 837.00 |
I3 DECREASES Total Financial Fixed Assets | | | 162.00 | |
I4 DECREASES Grand Total | | | 96 957.00 | |
IO DECREASES Total including other intangible assets | | | 13 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 716.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 078.00 | | | 13 078.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 716.00 | | | 83 716.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 42.00 | | 120.00 | 42.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 584.00 | 2 010.00 | | 74 584.00 |
PE DEPRECIATION Total including other intangible assets | 2 407.00 | | | 2 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 177.00 | 2 010.00 | | 72 177.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 24 692.00 | | | 24 692.00 |
7B Total provisions for depreciation | 24 692.00 | | | 24 692.00 |
7C Grand total | 24 692.00 | | | 24 692.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 800.00 | 800.00 | | 800.00 |
8B Suppliers and Related Accounts | 77 406.00 | 77 406.00 | | 77 406.00 |
8C Staff and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
8D Social Security and Other Social Organizations | 2 507.00 | 2 507.00 | | 2 507.00 |
UT Other financial assets | 143.00 | 143.00 | | 143.00 |
UX Other trade receivables | 59 940.00 | 59 940.00 | | 59 940.00 |
VA Doubtful or disputed receivables | 27 153.00 | 27 153.00 | | 27 153.00 |
VB VAT | 4 694.00 | 4 694.00 | | 4 694.00 |
VG Loans with a maturity of up to one year at origin | 1 129.00 | 1 129.00 | | 1 129.00 |
VH Loans with a maturity of more than one year at origin | 54 000.00 | 54 000.00 | | 54 000.00 |
VI Group and Associates | 1 172.00 | 1 172.00 | | 1 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 931.00 | 91 931.00 | | 91 931.00 |
VW VAT | 5 088.00 | 5 088.00 | | 5 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 104.00 | 145 104.00 | | 145 104.00 |
