| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 926.00 | 926.00 | | 926.00 |
AH Goodwill | 82 700.00 | | 82 700.00 | 82 700.00 |
AR Technical installations, industrial equipment and tools | 124 451.00 | 118 355.00 | 6 096.00 | 124 451.00 |
AT Other tangible assets | 41 824.00 | 25 957.00 | 15 867.00 | 41 824.00 |
BD Other fixed assets | 132.00 | | 132.00 | 132.00 |
BJ TOTAL (I) | 250 033.00 | 145 239.00 | 104 794.00 | 250 033.00 |
BT Goods | 54 849.00 | | 54 849.00 | 54 849.00 |
BV Advances and down payments on orders | 102.00 | | 102.00 | 102.00 |
BX Customers and related accounts | 4 019.00 | | 4 019.00 | 4 019.00 |
BZ Other receivables | 15 419.00 | | 15 419.00 | 15 419.00 |
CF Cash and cash equivalents | 36 709.00 | | 36 709.00 | 36 709.00 |
CH Prepaid expenses | 1 853.00 | | 1 853.00 | 1 853.00 |
CJ TOTAL (II) | 112 950.00 | | 112 950.00 | 112 950.00 |
CO Grand total (0 to V) | 362 983.00 | 145 239.00 | 217 744.00 | 362 983.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 47 286.00 | 46 401.00 | | 47 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 211.00 | 885.00 | | 4 211.00 |
DL TOTAL (I) | 67 997.00 | 63 786.00 | | 67 997.00 |
DU Loans and Debts from Credit Institutions (3) | 1 297.00 | 5 155.00 | | 1 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 834.00 | 61 947.00 | | 71 834.00 |
DX Trade payables and related accounts | 60 426.00 | 54 538.00 | | 60 426.00 |
DY Tax and social security liabilities | 15 427.00 | 24 144.00 | | 15 427.00 |
EB Prepaid income (2) | 765.00 | 632.00 | | 765.00 |
EC TOTAL (IV) | 149 748.00 | 146 416.00 | | 149 748.00 |
EE Grand total (I to V) | 217 744.00 | 210 201.00 | | 217 744.00 |
EG Accrued income and payables due within one year | 149 748.00 | 145 119.00 | | 149 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 898 732.00 | | 898 732.00 | 898 732.00 |
FG Production sold - services | 8 071.00 | | 8 071.00 | 8 071.00 |
FJ Net sales | 906 803.00 | | 906 803.00 | 906 803.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 696.00 | |
FR Total operating income (I) | | | 907 499.00 | |
FS Purchases of goods (including customs duties) | | | 651 592.00 | |
FT Inventory change (goods) | | | 5 940.00 | |
FW Other purchases and external expenses | | | 71 509.00 | |
FX Taxes, duties, and similar payments | | | 1 727.00 | |
FY Salaries and Wages | | | 147 296.00 | |
FZ Social Security Contributions | | | 18 778.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 728.00 | |
GE Other Expenses | | | 733.00 | |
GF Total Operating Expenses (II) | | | 902 304.00 | |
GG - OPERATING RESULT (I - II) | | | 5 195.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 33.00 | |
GP Total financial income (V) | | | 35.00 | |
GR Interest and similar expenses | | | 1 005.00 | |
GU Total financial expenses (VI) | | | 1 005.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2.00 | | |
HF Exceptional expenses on capital transactions | 14.00 | | | 14.00 |
HH Total exceptional expenses (VIII) | 14.00 | 2.00 | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14.00 | -2.00 | | -14.00 |
HL TOTAL REVENUE (I + III + V + VII) | 907 534.00 | 890 917.00 | | 907 534.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 903 323.00 | 890 032.00 | | 903 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 211.00 | 885.00 | | 4 211.00 |
| |
| 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 | 248 793.00 | | | 248 793.00 |
I3 DECREASES Total Financial Fixed Assets | | | 132.00 | |
I4 DECREASES Grand Total | | | 250 033.00 | |
IO DECREASES Total including other intangible assets | | | 926.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 166 275.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 976.00 | | | 1 976.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 163 987.00 | | | 163 987.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 130.00 | | | 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 143 606.00 | 4 728.00 | 3 096.00 | 143 606.00 |
PE DEPRECIATION Total including other intangible assets | 1 976.00 | | 1 050.00 | 1 976.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 141 630.00 | 4 728.00 | 2 046.00 | 141 630.00 |
| |
| 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 | 60 426.00 | 60 426.00 | | 60 426.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 834.00 | 71 834.00 | | 71 834.00 |
8L Deferred income | 765.00 | 765.00 | | 765.00 |
UX Other trade receivables | 4 019.00 | | | 4 019.00 |
VH Loans with a maturity of more than one year at origin | 1 297.00 | 1 297.00 | | 1 297.00 |
VJ Loans taken out during the year | 1.00 | | | 1.00 |
VK Loans repaid during the year | 3 858.00 | | | 3 858.00 |
VP Miscellaneous | 15 419.00 | | | 15 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 427.00 | 15 427.00 | | 15 427.00 |
VS Prepaid expenses | 1 853.00 | | | 1 853.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 290.00 | 21 291.00 | | 21 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 749.00 | 149 749.00 | | 149 749.00 |
