| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 76 000.00 | | 76 000.00 | 76 000.00 |
AR Technical installations, industrial equipment and tools | 13 619.00 | 12 763.00 | 856.00 | 13 619.00 |
AT Other tangible assets | 25 010.00 | 16 327.00 | 8 683.00 | 25 010.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BH Other financial assets | 95.00 | | 95.00 | 95.00 |
BJ TOTAL (I) | 114 804.00 | 29 090.00 | 85 714.00 | 114 804.00 |
BT Goods | 125 120.00 | | 125 120.00 | 125 120.00 |
BX Customers and related accounts | 1 318.00 | 469.00 | 849.00 | 1 318.00 |
BZ Other receivables | 6 667.00 | | 6 667.00 | 6 667.00 |
CD Marketable securities | 22 425.00 | | 22 425.00 | 22 425.00 |
CF Cash and cash equivalents | 73 109.00 | | 73 109.00 | 73 109.00 |
CH Prepaid expenses | 940.00 | | 940.00 | 940.00 |
CJ TOTAL (II) | 229 579.00 | 469.00 | 229 110.00 | 229 579.00 |
CO Grand total (0 to V) | 344 383.00 | 29 559.00 | 314 824.00 | 344 383.00 |
| |
| 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 | 112 800.00 | 107 700.00 | | 112 800.00 |
DH Retained earnings | 3.00 | 45.00 | | 3.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 708.00 | 5 058.00 | | 37 708.00 |
DL TOTAL (I) | 159 311.00 | 121 603.00 | | 159 311.00 |
DU Loans and Debts from Credit Institutions (3) | 79.00 | 67.00 | | 79.00 |
DW Advances and down payments received on current orders | 36 909.00 | 33 653.00 | | 36 909.00 |
DX Trade payables and related accounts | 30 929.00 | 42 019.00 | | 30 929.00 |
DY Tax and social security liabilities | 48 364.00 | 40 753.00 | | 48 364.00 |
EA Other liabilities | 39 233.00 | 50 556.00 | | 39 233.00 |
EC TOTAL (IV) | 155 514.00 | 167 048.00 | | 155 514.00 |
EE Grand total (I to V) | 314 824.00 | 288 650.00 | | 314 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 453 584.00 | | 453 584.00 | 453 584.00 |
FG Production sold - services | 742.00 | | 742.00 | 742.00 |
FJ Net sales | 454 326.00 | | 454 326.00 | 454 326.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 020.00 | |
FQ Other income | | | 69.00 | |
FR Total operating income (I) | | | 455 415.00 | |
FS Purchases of goods (including customs duties) | | | 189 382.00 | |
FT Inventory change (goods) | | | 13 723.00 | |
FU Purchases of raw materials and other supplies | | | 768.00 | |
FW Other purchases and external expenses | | | 41 024.00 | |
FX Taxes, duties, and similar payments | | | 1 694.00 | |
FY Salaries and Wages | | | 131 071.00 | |
FZ Social Security Contributions | | | 44 006.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 481.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 424 151.00 | |
GG - OPERATING RESULT (I - II) | | | 31 264.00 | |
GL Other interest and similar income | | | 7 375.00 | |
GP Total financial income (V) | | | 7 375.00 | |
GR Interest and similar expenses | | | 1 374.00 | |
GU Total financial expenses (VI) | | | 1 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 001.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 135.00 | 1 890.00 | | 3 135.00 |
HD Total exceptional income (VII) | 3 135.00 | 1 890.00 | | 3 135.00 |
HF Exceptional expenses on capital transactions | | 1 295.00 | | |
HH Total exceptional expenses (VIII) | | 1 295.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 135.00 | 595.00 | | 3 135.00 |
HK Income tax | 2 692.00 | | | 2 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 465 925.00 | 412 022.00 | | 465 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 428 217.00 | 406 964.00 | | 428 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 708.00 | 5 058.00 | | 37 708.00 |
| |
| 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 | 109 779.00 | | 5 026.00 | 109 779.00 |
I3 DECREASES Total Financial Fixed Assets | | | 175.00 | |
I4 DECREASES Grand Total | | | 114 805.00 | |
IO DECREASES Total including other intangible assets | | | 76 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 630.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 000.00 | | | 76 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 604.00 | | 5 026.00 | 33 604.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 175.00 | | | 175.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 610.00 | 2 481.00 | | 26 610.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 610.00 | 2 481.00 | | 26 610.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 469.00 | | | 469.00 |
7B Total provisions for depreciation | 469.00 | | | 469.00 |
7C Grand total | 469.00 | | | 469.00 |
| |
| 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 | 30 929.00 | 30 929.00 | | 30 929.00 |
8C Staff and Related Accounts | 16 488.00 | 16 488.00 | | 16 488.00 |
8D Social Security and Other Social Organizations | 24 238.00 | 24 238.00 | | 24 238.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 233.00 | 11 667.00 | 27 566.00 | 39 233.00 |
UT Other financial assets | 95.00 | | | 95.00 |
UX Other trade receivables | 758.00 | | | 758.00 |
UY Staff and related accounts | 99.00 | | | 99.00 |
VA Doubtful or disputed receivables | 560.00 | | | 560.00 |
VB VAT | 431.00 | | | 431.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VM Income taxes | 3 003.00 | | | 3 003.00 |
VP Miscellaneous | 3 134.00 | | | 3 134.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 667.00 | 1 667.00 | | 1 667.00 |
VS Prepaid expenses | 940.00 | | | 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 020.00 | 8 925.00 | 95.00 | 9 020.00 |
VW VAT | 5 971.00 | 5 971.00 | | 5 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 605.00 | 91 039.00 | 27 566.00 | 118 605.00 |
