| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 832.00 | 3 832.00 | | 3 832.00 |
AR Technical installations, industrial equipment and tools | 2 340.00 | 2 340.00 | | 2 340.00 |
AT Other tangible assets | 45 579.00 | 40 575.00 | 5 003.00 | 45 579.00 |
BJ TOTAL (I) | 51 766.00 | 46 747.00 | 5 019.00 | 51 766.00 |
BT Goods | 58 283.00 | | 58 283.00 | 58 283.00 |
BX Customers and related accounts | 9 928.00 | | 9 928.00 | 9 928.00 |
BZ Other receivables | 7 277.00 | | 7 277.00 | 7 277.00 |
CF Cash and cash equivalents | 31 471.00 | | 31 471.00 | 31 471.00 |
CJ TOTAL (II) | 106 958.00 | | 106 958.00 | 106 958.00 |
CO Grand total (0 to V) | 158 724.00 | 46 747.00 | 111 977.00 | 158 724.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 872.00 | | | 26 872.00 |
DL TOTAL (I) | 35 257.00 | | | 35 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 345.00 | | | 34 345.00 |
DX Trade payables and related accounts | 18 559.00 | | | 18 559.00 |
DY Tax and social security liabilities | 23 816.00 | | | 23 816.00 |
EC TOTAL (IV) | 76 720.00 | | | 76 720.00 |
EE Grand total (I to V) | 111 977.00 | | | 111 977.00 |
EG Accrued income and payables due within one year | 76 720.00 | | | 76 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 568 394.00 | | 568 394.00 | 568 394.00 |
FG Production sold - services | 5 150.00 | | 5 150.00 | 5 150.00 |
FJ Net sales | 573 544.00 | | 573 544.00 | 573 544.00 |
FO Operating subsidies | | | 4 059.00 | |
FR Total operating income (I) | | | 577 603.00 | |
FS Purchases of goods (including customs duties) | | | 385 128.00 | |
FT Inventory change (goods) | | | 8 090.00 | |
FW Other purchases and external expenses | | | 31 916.00 | |
FX Taxes, duties, and similar payments | | | 6 404.00 | |
FY Salaries and Wages | | | 67 377.00 | |
FZ Social Security Contributions | | | 55 856.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 433.00 | |
GE Other Expenses | | | 2 272.00 | |
GF Total Operating Expenses (II) | | | 559 476.00 | |
GG - OPERATING RESULT (I - II) | | | 18 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 26 862.00 | | | 26 862.00 |
HB Exceptional income from capital transactions | 8 745.00 | | | 8 745.00 |
HD Total exceptional income (VII) | 8 745.00 | | | 8 745.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 745.00 | | | 8 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 586 348.00 | | | 586 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 559 476.00 | | | 559 476.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 872.00 | | | 26 872.00 |
| |
| 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 | 51 766.00 | | | 51 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 51 766.00 | |
IO DECREASES Total including other intangible assets | | | 3 832.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 919.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 832.00 | | | 3 832.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 919.00 | | | 47 919.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 314.00 | 2 433.00 | | 44 314.00 |
PE DEPRECIATION Total including other intangible assets | 3 832.00 | | | 3 832.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 482.00 | 2 433.00 | | 40 482.00 |
| |
| 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 | 18 559.00 | 18 559.00 | | 18 559.00 |
8C Staff and Related Accounts | 7 705.00 | 7 705.00 | | 7 705.00 |
8D Social Security and Other Social Organizations | 13 493.00 | 13 493.00 | | 13 493.00 |
UX Other trade receivables | 9 928.00 | | | 9 928.00 |
UZ Social Security, other social security organizations | 5 163.00 | | | 5 163.00 |
VB VAT | 2 114.00 | | | 2 114.00 |
VI Group and Associates | 34 345.00 | 34 345.00 | | 34 345.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 204.00 | 17 204.00 | | 17 204.00 |
VW VAT | 2 618.00 | 2 618.00 | | 2 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 720.00 | 76 720.00 | | 76 720.00 |
| |
| 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 | 5 578.00 | | | 5 578.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 080.00 | | | 4 080.00 |
ST Other accounts | 13 463.00 | | | 13 463.00 |
XQ Rental, rental and co-ownership charges | 14 373.00 | | | 14 373.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 826.00 | | | 826.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 404.00 | | | 6 404.00 |
YY Amount of VAT collected | 23 241.00 | | | 23 241.00 |
YZ Total deductible VAT on goods and services | 28 082.00 | | | 28 082.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 31 916.00 | | | 31 916.00 |
