| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
AP Buildings | 208 046.00 | 119 967.00 | 88 078.00 | 208 046.00 |
AR Technical installations, industrial equipment and tools | 206 085.00 | 154 071.00 | 52 014.00 | 206 085.00 |
AT Other tangible assets | 95 147.00 | 79 368.00 | 15 779.00 | 95 147.00 |
AV Fixed assets in progress | | | 1.00 | |
BH Other financial assets | 9 625.00 | | 9 625.00 | 9 625.00 |
BJ TOTAL (I) | 598 918.00 | 353 407.00 | 245 511.00 | 598 918.00 |
BT Goods | 62 988.00 | 1.00 | 62 988.00 | 62 988.00 |
BX Customers and related accounts | 10 866.00 | | 10 866.00 | 10 866.00 |
BZ Other receivables | 8 309.00 | | 8 309.00 | 8 309.00 |
CB Subscribed and called capital, not paid | 1.00 | | | 1.00 |
CD Marketable securities | 65 288.00 | | 65 288.00 | 65 288.00 |
CF Cash and cash equivalents | 231 108.00 | | 231 108.00 | 231 108.00 |
CH Prepaid expenses | 853.00 | | 853.00 | 853.00 |
CJ TOTAL (II) | 379 411.00 | | 379 411.00 | 379 411.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 978 329.00 | 353 407.00 | 624 923.00 | 978 329.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 808.00 | 20 808.00 | | 20 808.00 |
DB Share, merger, contribution premiums, etc. | 9 492.00 | 9 492.00 | | 9 492.00 |
DD Legal reserve (1) | 2 080.00 | 2 080.00 | | 2 080.00 |
DG Other reserves | 267 047.00 | 276 872.00 | | 267 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 172.00 | -9 825.00 | | 3 172.00 |
DL TOTAL (I) | 302 599.00 | 299 427.00 | | 302 599.00 |
DU Loans and Debts from Credit Institutions (3) | 90 999.00 | 122 476.00 | | 90 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 722.00 | 20 855.00 | | 60 722.00 |
DX Trade payables and related accounts | 111 726.00 | 97 101.00 | | 111 726.00 |
DY Tax and social security liabilities | 58 876.00 | 57 796.00 | | 58 876.00 |
EC TOTAL (IV) | 322 323.00 | 298 228.00 | | 322 323.00 |
EE Grand total (I to V) | 624 923.00 | 597 654.00 | | 624 923.00 |
EG Accrued income and payables due within one year | 263 133.00 | 207 228.00 | | 263 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 172 153.00 | |
FD Production sold - goods | | | 98 652.00 | |
FG Production sold - services | | | 1 512.00 | |
FJ Net sales | | | 2 272 317.00 | |
FQ Other income | | | 7 679.00 | |
FR Total operating income (I) | | | 2 279 996.00 | |
FS Purchases of goods (including customs duties) | | | 1 689 603.00 | |
FT Inventory change (goods) | | | 15 407.00 | |
FW Other purchases and external expenses | | | 216 171.00 | |
FX Taxes, duties, and similar payments | | | 5 369.00 | |
FY Salaries and Wages | | | 240 014.00 | |
FZ Social Security Contributions | | | 67 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42 419.00 | |
GE Other Expenses | | | 189.00 | |
GF Total Operating Expenses (II) | | | 2 276 739.00 | |
GG - OPERATING RESULT (I - II) | | | 3 257.00 | |
GL Other interest and similar income | | | 277.00 | |
GN Positive exchange differences | | | 2.00 | |
GP Total financial income (V) | | | 277.00 | |
GR Interest and similar expenses | | | 1 112.00 | |
GU Total financial expenses (VI) | | | 1 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 422.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 750.00 | 1 500.00 | | 750.00 |
HD Total exceptional income (VII) | 750.00 | 1 500.00 | | 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 750.00 | 1 500.00 | | 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 281 023.00 | 2 034 631.00 | | 2 281 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 277 851.00 | 2 044 456.00 | | 2 277 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 172.00 | -9 825.00 | | 3 172.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 310 988.00 | 42 419.00 | | 310 988.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 310 988.00 | 42 419.00 | | 310 988.00 |
| |
| 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 | 167.00 | 167.00 | | 167.00 |
8B Suppliers and Related Accounts | 111 726.00 | 111 726.00 | | 111 726.00 |
8D Social Security and Other Social Organizations | 58 876.00 | 58 876.00 | | 58 876.00 |
UT Other financial assets | 9 625.00 | | 9 625.00 | 9 625.00 |
UX Other trade receivables | 10 866.00 | 10 866.00 | | 10 866.00 |
VH Loans with a maturity of more than one year at origin | 90 999.00 | 31 809.00 | 59 190.00 | 90 999.00 |
VI Group and Associates | 60 555.00 | 60 555.00 | | 60 555.00 |
VK Loans repaid during the year | 31 477.00 | | | 31 477.00 |
VP Miscellaneous | 8 309.00 | 8 309.00 | | 8 309.00 |
VS Prepaid expenses | 853.00 | 853.00 | | 853.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 653.00 | 20 028.00 | 9 625.00 | 29 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 323.00 | 263 133.00 | 59 190.00 | 322 323.00 |
