| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AT Other tangible assets | 87 013.00 | 70 094.00 | 16 920.00 | 87 013.00 |
BH Other financial assets | 260.00 | | 260.00 | 260.00 |
BJ TOTAL (I) | 117 273.00 | 70 094.00 | 47 180.00 | 117 273.00 |
BT Goods | 169 656.00 | 11 289.00 | 158 367.00 | 169 656.00 |
BZ Other receivables | 5 508.00 | | 5 508.00 | 5 508.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 166 842.00 | | 166 842.00 | 166 842.00 |
CH Prepaid expenses | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 342 076.00 | 11 289.00 | 330 786.00 | 342 076.00 |
CO Grand total (0 to V) | 459 349.00 | 81 383.00 | 377 966.00 | 459 349.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 177 458.00 | 155 409.00 | | 177 458.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 664.00 | 72 049.00 | | 77 664.00 |
DL TOTAL (I) | 263 922.00 | 236 258.00 | | 263 922.00 |
DU Loans and Debts from Credit Institutions (3) | 26 235.00 | 38 208.00 | | 26 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 351.00 | 35 577.00 | | 17 351.00 |
DX Trade payables and related accounts | 22 289.00 | 28 473.00 | | 22 289.00 |
DY Tax and social security liabilities | 17 957.00 | 12 342.00 | | 17 957.00 |
EA Other liabilities | 28 249.00 | 29 518.00 | | 28 249.00 |
EB Prepaid income (2) | 1 962.00 | | | 1 962.00 |
EC TOTAL (IV) | 114 044.00 | 144 118.00 | | 114 044.00 |
EE Grand total (I to V) | 377 966.00 | 380 375.00 | | 377 966.00 |
EG Accrued income and payables due within one year | 98 517.00 | 117 885.00 | | 98 517.00 |
EI Including equity loans | 17 351.00 | | | 17 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 489 238.00 | | 489 238.00 | 489 238.00 |
FJ Net sales | 489 238.00 | | 489 238.00 | 489 238.00 |
FO Operating subsidies | | | 18 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 604.00 | |
FQ Other income | | | 83.00 | |
FR Total operating income (I) | | | 520 925.00 | |
FS Purchases of goods (including customs duties) | | | 315 160.00 | |
FT Inventory change (goods) | | | -42 377.00 | |
FW Other purchases and external expenses | | | 41 926.00 | |
FX Taxes, duties, and similar payments | | | 4 521.00 | |
FY Salaries and Wages | | | 67 142.00 | |
FZ Social Security Contributions | | | 26 024.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 408.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 11 289.00 | |
GE Other Expenses | | | 812.00 | |
GF Total Operating Expenses (II) | | | 432 906.00 | |
GG - OPERATING RESULT (I - II) | | | 88 020.00 | |
GL Other interest and similar income | | | 6 328.00 | |
GP Total financial income (V) | | | 6 328.00 | |
GR Interest and similar expenses | | | 973.00 | |
GU Total financial expenses (VI) | | | 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 711.00 | 16 196.00 | | 15 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 527 254.00 | 452 319.00 | | 527 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 449 590.00 | 380 270.00 | | 449 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 664.00 | 72 049.00 | | 77 664.00 |
| |
| 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 | 113 655.00 | | 3 619.00 | 113 655.00 |
I3 DECREASES Total Financial Fixed Assets | | | 260.00 | |
I4 DECREASES Grand Total | | | 117 273.00 | |
IO DECREASES Total including other intangible assets | | | 30 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 87 013.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 000.00 | | | 30 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 395.00 | | 3 619.00 | 83 395.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 260.00 | | | 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 685.00 | 8 408.00 | | 61 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 685.00 | 8 408.00 | | 61 685.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 10 398.00 | 11 289.00 | 10 398.00 | 10 398.00 |
7B Total provisions for depreciation | 10 398.00 | 11 289.00 | 10 398.00 | 10 398.00 |
7C Grand total | 10 398.00 | 11 289.00 | 10 398.00 | 10 398.00 |
UE of which provisions and reversals: - Operating | | 11 289.00 | 10 398.00 | |
| |
| 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 | 22 289.00 | 22 289.00 | | 22 289.00 |
8C Staff and Related Accounts | 7 861.00 | 7 861.00 | | 7 861.00 |
8D Social Security and Other Social Organizations | 10 018.00 | 10 018.00 | | 10 018.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 249.00 | 28 249.00 | | 28 249.00 |
8L Deferred income | 1 962.00 | 1 962.00 | | 1 962.00 |
UT Other financial assets | 260.00 | | 260.00 | 260.00 |
VB VAT | 1 766.00 | 1 766.00 | | 1 766.00 |
VC Group and associates | 485.00 | 485.00 | | 485.00 |
VH Loans with a maturity of more than one year at origin | 26 235.00 | 10 707.00 | 15 527.00 | 26 235.00 |
VI Group and Associates | 17 351.00 | 17 351.00 | | 17 351.00 |
VK Loans repaid during the year | 11 972.00 | | | 11 972.00 |
VQ Other Taxes, Duties, and Similar Debts | 78.00 | 78.00 | | 78.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 257.00 | 3 257.00 | | 3 257.00 |
VS Prepaid expenses | 69.00 | 69.00 | | 69.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 837.00 | 5 577.00 | 260.00 | 5 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 044.00 | 98 517.00 | 15 527.00 | 114 044.00 |
