| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 157.00 | 2 984.00 | 172.00 | 3 157.00 |
AH Goodwill | 11 739.00 | 6 860.00 | 4 878.00 | 11 739.00 |
AT Other tangible assets | 30 475.00 | 28 464.00 | 2 011.00 | 30 475.00 |
BH Other financial assets | 4 573.00 | | 4 573.00 | 4 573.00 |
BJ TOTAL (I) | 49 944.00 | 38 309.00 | 11 635.00 | 49 944.00 |
BT Goods | 167 956.00 | | 167 956.00 | 167 956.00 |
BX Customers and related accounts | 126 586.00 | | 126 586.00 | 126 586.00 |
BZ Other receivables | 2 620.00 | | 2 620.00 | 2 620.00 |
CF Cash and cash equivalents | 619 339.00 | | 619 339.00 | 619 339.00 |
CH Prepaid expenses | 3 248.00 | | 3 248.00 | 3 248.00 |
CJ TOTAL (II) | 919 749.00 | | 919 749.00 | 919 749.00 |
CO Grand total (0 to V) | 969 692.00 | 38 309.00 | 931 384.00 | 969 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | 46 000.00 | | 46 000.00 |
DD Legal reserve (1) | 47 728.00 | 47 728.00 | | 47 728.00 |
DE Statutory or contractual reserves | 160 282.00 | 160 282.00 | | 160 282.00 |
DH Retained earnings | 388 563.00 | 394 327.00 | | 388 563.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 426.00 | 84 236.00 | | 94 426.00 |
DL TOTAL (I) | 736 999.00 | 732 573.00 | | 736 999.00 |
DU Loans and Debts from Credit Institutions (3) | 60.00 | 60.00 | | 60.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 709.00 | 3 705.00 | | 3 709.00 |
DX Trade payables and related accounts | 88 844.00 | 96 585.00 | | 88 844.00 |
DY Tax and social security liabilities | 101 771.00 | 75 951.00 | | 101 771.00 |
EC TOTAL (IV) | 194 385.00 | 176 304.00 | | 194 385.00 |
EE Grand total (I to V) | 931 384.00 | 908 877.00 | | 931 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 873 554.00 | 138 406.00 | 1 011 960.00 | 873 554.00 |
FG Production sold - services | 10 213.00 | | 10 213.00 | 10 213.00 |
FJ Net sales | 883 767.00 | 138 406.00 | 1 022 173.00 | 883 767.00 |
FQ Other income | | | 573.00 | |
FR Total operating income (I) | | | 1 022 746.00 | |
FS Purchases of goods (including customs duties) | | | 552 458.00 | |
FT Inventory change (goods) | | | 9 570.00 | |
FU Purchases of raw materials and other supplies | | | 1 591.00 | |
FW Other purchases and external expenses | | | 79 974.00 | |
FX Taxes, duties, and similar payments | | | 2 420.00 | |
FY Salaries and Wages | | | 169 411.00 | |
FZ Social Security Contributions | | | 80 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 071.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 899 573.00 | |
GG - OPERATING RESULT (I - II) | | | 123 173.00 | |
GL Other interest and similar income | | | 8.00 | |
GN Positive exchange differences | | | 31.00 | |
GP Total financial income (V) | | | 38.00 | |
GR Interest and similar expenses | | | 226.00 | |
GS Negative differences of foreign exchange | | | 26.00 | |
GU Total financial expenses (VI) | | | 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | 2 245.00 | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | 2 245.00 | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | -2 245.00 | | -30.00 |
HK Income tax | 28 503.00 | 27 193.00 | | 28 503.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 022 784.00 | 861 613.00 | | 1 022 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 928 358.00 | 777 377.00 | | 928 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 426.00 | 84 236.00 | | 94 426.00 |
| |
| 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 | 50 010.00 | | 966.00 | 50 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 573.00 | |
I4 DECREASES Grand Total | | 1 032.00 | 49 944.00 | |
IO DECREASES Total including other intangible assets | | | 14 895.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 032.00 | 30 475.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 895.00 | | | 14 895.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 541.00 | | 966.00 | 30 541.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 573.00 | | | 4 573.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 270.00 | 4 071.00 | 1 032.00 | 35 270.00 |
PE DEPRECIATION Total including other intangible assets | 7 649.00 | 2 195.00 | | 7 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 621.00 | 1 876.00 | 1 032.00 | 27 621.00 |
| |
| 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 | 88 844.00 | 88 844.00 | | 88 844.00 |
8C Staff and Related Accounts | 54 746.00 | 54 746.00 | | 54 746.00 |
8D Social Security and Other Social Organizations | 36 792.00 | 36 792.00 | | 36 792.00 |
8E Income Taxes | 2 461.00 | 2 461.00 | | 2 461.00 |
UT Other financial assets | 4 573.00 | | 4 573.00 | 4 573.00 |
UX Other trade receivables | 126 586.00 | 126 586.00 | | 126 586.00 |
VB VAT | 2 620.00 | 2 620.00 | | 2 620.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VI Group and Associates | 3 709.00 | 3 709.00 | | 3 709.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 372.00 | 2 372.00 | | 2 372.00 |
VS Prepaid expenses | 3 248.00 | 3 248.00 | | 3 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 027.00 | 132 453.00 | 4 573.00 | 137 027.00 |
VW VAT | 5 400.00 | 5 400.00 | | 5 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 385.00 | 194 385.00 | | 194 385.00 |
