| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 139 000.00 | | 139 000.00 | 139 000.00 |
AR Technical installations, industrial equipment and tools | 257 175.00 | 199 546.00 | 57 629.00 | 257 175.00 |
AT Other tangible assets | 215 422.00 | 81 622.00 | 133 801.00 | 215 422.00 |
BH Other financial assets | 9 238.00 | | 9 238.00 | 9 238.00 |
BJ TOTAL (I) | 620 835.00 | 281 168.00 | 339 667.00 | 620 835.00 |
BT Goods | 67 035.00 | | 67 035.00 | 67 035.00 |
BX Customers and related accounts | 26 916.00 | | 26 916.00 | 26 916.00 |
BZ Other receivables | 6 864.00 | | 6 864.00 | 6 864.00 |
CF Cash and cash equivalents | 37 413.00 | | 37 413.00 | 37 413.00 |
CH Prepaid expenses | 2 914.00 | | 2 914.00 | 2 914.00 |
CJ TOTAL (II) | 141 142.00 | | 141 142.00 | 141 142.00 |
CO Grand total (0 to V) | 761 977.00 | 281 168.00 | 480 809.00 | 761 977.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 509.00 | 96 509.00 | | 96 509.00 |
DB Share, merger, contribution premiums, etc. | 8 018.00 | 8 018.00 | | 8 018.00 |
DD Legal reserve (1) | 9 651.00 | 9 651.00 | | 9 651.00 |
DG Other reserves | 18 363.00 | 18 487.00 | | 18 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 688.00 | -124.00 | | 3 688.00 |
DL TOTAL (I) | 136 229.00 | 132 541.00 | | 136 229.00 |
DU Loans and Debts from Credit Institutions (3) | 210 325.00 | 285 032.00 | | 210 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 971.00 | 14 286.00 | | 14 971.00 |
DX Trade payables and related accounts | 69 713.00 | 77 639.00 | | 69 713.00 |
DY Tax and social security liabilities | 44 352.00 | 42 070.00 | | 44 352.00 |
DZ Fixed asset liabilities and related accounts | 5 219.00 | 4 198.00 | | 5 219.00 |
EC TOTAL (IV) | 344 581.00 | 423 225.00 | | 344 581.00 |
EE Grand total (I to V) | 480 809.00 | 555 765.00 | | 480 809.00 |
EG Accrued income and payables due within one year | 187 459.00 | 212 434.00 | | 187 459.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 267.00 | 244.00 | | 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 792 569.00 | |
FD Production sold - goods | | | 32 988.00 | |
FG Production sold - services | | | 8 710.00 | |
FJ Net sales | | | 1 834 266.00 | |
FQ Other income | | | 13 553.00 | |
FR Total operating income (I) | | | 1 847 819.00 | |
FS Purchases of goods (including customs duties) | | | 1 338 899.00 | |
FT Inventory change (goods) | | | 8 297.00 | |
FW Other purchases and external expenses | | | 177 726.00 | |
FX Taxes, duties, and similar payments | | | 4 821.00 | |
FY Salaries and Wages | | | 196 973.00 | |
FZ Social Security Contributions | | | 54 924.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 57 187.00 | |
GE Other Expenses | | | 1 236.00 | |
GF Total Operating Expenses (II) | | | 1 840 063.00 | |
GG - OPERATING RESULT (I - II) | | | 7 756.00 | |
GR Interest and similar expenses | | | 3 274.00 | |
GU Total financial expenses (VI) | | | 3 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 28.00 | 500.00 | | 28.00 |
HD Total exceptional income (VII) | 28.00 | 500.00 | | 28.00 |
HE Exceptional expenses on management operations | 822.00 | 1 621.00 | | 822.00 |
HH Total exceptional expenses (VIII) | 822.00 | 1 621.00 | | 822.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -794.00 | -1 121.00 | | -794.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 847 847.00 | 1 908 802.00 | | 1 847 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 844 159.00 | 1 908 926.00 | | 1 844 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 688.00 | -124.00 | | 3 688.00 |
| |
| 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 | 614 498.00 | | 6 337.00 | 614 498.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 238.00 | |
I4 DECREASES Grand Total | | | 620 835.00 | |
IO DECREASES Total including other intangible assets | | | 139 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 472 597.00 | |
KD ACQUISITIONS Total including other intangible assets | 139 000.00 | | | 139 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 466 260.00 | | 6 337.00 | 466 260.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 238.00 | | | 9 238.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 223 981.00 | 57 187.00 | | 223 981.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 223 981.00 | 57 187.00 | | 223 981.00 |
| |
| 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 | 14 971.00 | 14 971.00 | | 14 971.00 |
8B Suppliers and Related Accounts | 69 713.00 | 69 713.00 | | 69 713.00 |
8D Social Security and Other Social Organizations | 44 352.00 | 44 352.00 | | 44 352.00 |
8J Fixed Asset Liabilities and Related Accounts | 5 219.00 | 5 219.00 | | 5 219.00 |
UX Other trade receivables | 9 238.00 | | 9 238.00 | 9 238.00 |
UZ Social Security, other social security organizations | 26 916.00 | 26 916.00 | | 26 916.00 |
VG Loans with a maturity of up to one year at origin | 267.00 | 267.00 | | 267.00 |
VH Loans with a maturity of more than one year at origin | 210 058.00 | 52 936.00 | 157 122.00 | 210 058.00 |
VN Other taxes, similar payments | 6 864.00 | 6 864.00 | | 6 864.00 |
VS Prepaid expenses | 2 914.00 | 2 914.00 | | 2 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 932.00 | 36 694.00 | 9 238.00 | 45 932.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 344 581.00 | 187 459.00 | 157 122.00 | 344 581.00 |
