| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 194 873.00 | | 194 873.00 | 194 873.00 |
AR Technical installations, industrial equipment and tools | 19 792.00 | 10 409.00 | 9 383.00 | 19 792.00 |
AT Other tangible assets | 13 259.00 | 4 152.00 | 9 107.00 | 13 259.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 228 324.00 | 14 561.00 | 213 763.00 | 228 324.00 |
BL Raw materials, supplies | 18 940.00 | | 18 940.00 | 18 940.00 |
BZ Other receivables | 12 497.00 | | 12 497.00 | 12 497.00 |
CF Cash and cash equivalents | 82 592.00 | | 82 592.00 | 82 592.00 |
CH Prepaid expenses | 1 551.00 | | 1 551.00 | 1 551.00 |
CJ TOTAL (II) | 115 580.00 | | 115 580.00 | 115 580.00 |
CO Grand total (0 to V) | 343 904.00 | 14 561.00 | 329 343.00 | 343 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 157 943.00 | 129 128.00 | | 157 943.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 558.00 | 28 815.00 | | 21 558.00 |
DL TOTAL (I) | 181 701.00 | 160 143.00 | | 181 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 890.00 | 104 330.00 | | 93 890.00 |
DX Trade payables and related accounts | 15 519.00 | 2 673.00 | | 15 519.00 |
DY Tax and social security liabilities | 37 737.00 | 32 339.00 | | 37 737.00 |
EA Other liabilities | 495.00 | 3 263.00 | | 495.00 |
EC TOTAL (IV) | 147 641.00 | 142 605.00 | | 147 641.00 |
EE Grand total (I to V) | 329 343.00 | 302 748.00 | | 329 343.00 |
EG Accrued income and payables due within one year | 147 641.00 | 142 605.00 | | 147 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 437 777.00 | | 437 777.00 | 437 777.00 |
FJ Net sales | 437 777.00 | | 437 777.00 | 437 777.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 807.00 | |
FQ Other income | | | 8 196.00 | |
FR Total operating income (I) | | | 446 781.00 | |
FU Purchases of raw materials and other supplies | | | 157 927.00 | |
FV Inventory change (raw materials and supplies) | | | -13 144.00 | |
FW Other purchases and external expenses | | | 104 079.00 | |
FX Taxes, duties, and similar payments | | | 2 354.00 | |
FY Salaries and Wages | | | 134 345.00 | |
FZ Social Security Contributions | | | 33 616.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 088.00 | |
GE Other Expenses | | | 550.00 | |
GF Total Operating Expenses (II) | | | 422 815.00 | |
GG - OPERATING RESULT (I - II) | | | 23 965.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 807.00 | | | 807.00 |
HB Exceptional income from capital transactions | | 9 204.00 | | |
HD Total exceptional income (VII) | | 9 204.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9 204.00 | | |
HK Income tax | 2 407.00 | 3 802.00 | | 2 407.00 |
HL TOTAL REVENUE (I + III + V + VII) | 446 781.00 | 428 249.00 | | 446 781.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 425 222.00 | 399 435.00 | | 425 222.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 558.00 | 28 815.00 | | 21 558.00 |
| |
| 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 | 228 324.00 | | | 228 324.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | | 228 324.00 | |
IO DECREASES Total including other intangible assets | | | 194 873.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 051.00 | |
KD ACQUISITIONS Total including other intangible assets | 194 873.00 | | | 194 873.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 051.00 | | | 33 051.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400.00 | | | 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 473.00 | 3 088.00 | | 11 473.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 473.00 | 3 088.00 | | 11 473.00 |
| |
| 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 | 15 519.00 | 15 519.00 | | 15 519.00 |
8C Staff and Related Accounts | 11 522.00 | 11 522.00 | | 11 522.00 |
8D Social Security and Other Social Organizations | 23 048.00 | 23 048.00 | | 23 048.00 |
8K Other liabilities (including liabilities related to repo transactions) | 495.00 | 495.00 | | 495.00 |
UT Other financial assets | 400.00 | | | 400.00 |
UY Staff and related accounts | 1 500.00 | | | 1 500.00 |
VB VAT | 721.00 | | | 721.00 |
VI Group and Associates | 93 890.00 | 93 890.00 | | 93 890.00 |
VM Income taxes | 10 267.00 | | | 10 267.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 624.00 | 1 624.00 | | 1 624.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9.00 | | | 9.00 |
VS Prepaid expenses | 1 551.00 | | | 1 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 448.00 | 14 048.00 | 400.00 | 14 448.00 |
VW VAT | 1 544.00 | 1 544.00 | | 1 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 641.00 | 147 641.00 | | 147 641.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 825.00 | 1 643.00 | | 1 825.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 427.00 | 8 076.00 | | 7 427.00 |
ST Other accounts | 57 994.00 | 48 985.00 | | 57 994.00 |
XQ Rental, rental and co-ownership charges | 37 261.00 | 34 934.00 | | 37 261.00 |
YP Average staff number | 4.00 | 4.00 | | 4.00 |
YT Subcontracting | 1 397.00 | | | 1 397.00 |
YW Business tax | 529.00 | 517.00 | | 529.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 354.00 | 2 160.00 | | 2 354.00 |
YY Amount of VAT collected | 54 785.00 | 51 075.00 | | 54 785.00 |
YZ Total deductible VAT on goods and services | 26 214.00 | 23 627.00 | | 26 214.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 104 079.00 | 91 994.00 | | 104 079.00 |
