| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 50 000.00 | | 50 000.00 | 50 000.00 |
AF Concessions, Patents and Similar Rights | 1 500.00 | 1 500.00 | | 1 500.00 |
AT Other tangible assets | 188 681.00 | 137 049.00 | 51 632.00 | 188 681.00 |
BH Other financial assets | 60 046.00 | | 60 046.00 | 60 046.00 |
BJ TOTAL (I) | 300 431.00 | 138 549.00 | 161 882.00 | 300 431.00 |
BT Goods | 234 033.00 | | 234 033.00 | 234 033.00 |
BX Customers and related accounts | 3 393.00 | | 3 393.00 | 3 393.00 |
BZ Other receivables | 44 843.00 | | 44 843.00 | 44 843.00 |
CD Marketable securities | 8 097.00 | | 8 097.00 | 8 097.00 |
CF Cash and cash equivalents | 51 814.00 | | 51 814.00 | 51 814.00 |
CH Prepaid expenses | 1 520.00 | | 1 520.00 | 1 520.00 |
CJ TOTAL (II) | 343 699.00 | | 343 699.00 | 343 699.00 |
CO Grand total (0 to V) | 644 131.00 | 138 549.00 | 505 582.00 | 644 131.00 |
CP Shares due in less than one year | 60 046.00 | | | 60 046.00 |
CU Other investments | 204.00 | | 204.00 | 204.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | 195 486.00 | 180 182.00 | | 195 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 821.00 | 15 304.00 | | 19 821.00 |
DL TOTAL (I) | 281 307.00 | 261 486.00 | | 281 307.00 |
DU Loans and Debts from Credit Institutions (3) | 43 459.00 | 18 697.00 | | 43 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 797.00 | 25 351.00 | | 4 797.00 |
DX Trade payables and related accounts | 124 914.00 | 119 351.00 | | 124 914.00 |
DY Tax and social security liabilities | 50 448.00 | 53 253.00 | | 50 448.00 |
EA Other liabilities | 657.00 | | | 657.00 |
EC TOTAL (IV) | 224 275.00 | 216 652.00 | | 224 275.00 |
EE Grand total (I to V) | 505 582.00 | 478 137.00 | | 505 582.00 |
EG Accrued income and payables due within one year | 199 830.00 | 211 063.00 | | 199 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 889 331.00 | | 889 331.00 | 889 331.00 |
FJ Net sales | 889 331.00 | | 889 331.00 | 889 331.00 |
FO Operating subsidies | | | 1 858.00 | |
FQ Other income | | | 326.00 | |
FR Total operating income (I) | | | 891 515.00 | |
FS Purchases of goods (including customs duties) | | | 488 599.00 | |
FT Inventory change (goods) | | | -34 886.00 | |
FU Purchases of raw materials and other supplies | | | 24.00 | |
FW Other purchases and external expenses | | | 166 163.00 | |
FX Taxes, duties, and similar payments | | | 15 571.00 | |
FY Salaries and Wages | | | 164 136.00 | |
FZ Social Security Contributions | | | 47 260.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 845.00 | |
GE Other Expenses | | | 1 220.00 | |
GF Total Operating Expenses (II) | | | 866 932.00 | |
GG - OPERATING RESULT (I - II) | | | 24 583.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 657.00 | |
GU Total financial expenses (VI) | | | 1 657.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 657.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 22 431.00 | 26 894.00 | | 22 431.00 |
A4 Equity method investments | 923.00 | 423.00 | | 923.00 |
HE Exceptional expenses on management operations | 267.00 | | | 267.00 |
HH Total exceptional expenses (VIII) | 267.00 | | | 267.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -267.00 | | | -267.00 |
HK Income tax | 2 838.00 | 2 584.00 | | 2 838.00 |
HL TOTAL REVENUE (I + III + V + VII) | 891 515.00 | 906 811.00 | | 891 515.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 871 694.00 | 891 507.00 | | 871 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 821.00 | 15 304.00 | | 19 821.00 |
HP References: Equipment leasing | 4 241.00 | 11 100.00 | | 4 241.00 |
| |
| 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 | 279 882.00 | | 20 549.00 | 279 882.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 50 000.00 | | | 50 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 250.00 | |
I4 DECREASES Grand Total | | | 300 431.00 | |
IN DECREASES Start-up, development, or research expenses | | | 50 000.00 | |
IO DECREASES Total including other intangible assets | | | 1 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 188 681.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500.00 | | | 1 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 168 132.00 | | 20 549.00 | 168 132.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 250.00 | | | 60 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 119 704.00 | 18 845.00 | | 119 704.00 |
PE DEPRECIATION Total including other intangible assets | 1 500.00 | | | 1 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 118 204.00 | 18 845.00 | | 118 204.00 |
| |
| 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 | 124 914.00 | 124 914.00 | | 124 914.00 |
8C Staff and Related Accounts | 14 677.00 | 14 677.00 | | 14 677.00 |
8D Social Security and Other Social Organizations | 7 946.00 | 7 946.00 | | 7 946.00 |
8E Income Taxes | 254.00 | 254.00 | | 254.00 |
8K Other liabilities (including liabilities related to repo transactions) | 657.00 | 657.00 | | 657.00 |
UT Other financial assets | 60 046.00 | 60 046.00 | | 60 046.00 |
UX Other trade receivables | 3 393.00 | | | 3 393.00 |
VB VAT | 7 441.00 | | | 7 441.00 |
VH Loans with a maturity of more than one year at origin | 43 460.00 | 19 015.00 | 18 509.00 | 43 460.00 |
VI Group and Associates | 4 797.00 | 4 797.00 | | 4 797.00 |
VJ Loans taken out during the year | 45 000.00 | | | 45 000.00 |
VK Loans repaid during the year | 20 238.00 | | | 20 238.00 |
VM Income taxes | 6 872.00 | | | 6 872.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 213.00 | 10 213.00 | | 10 213.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 530.00 | | | 30 530.00 |
VS Prepaid expenses | 1 520.00 | | | 1 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 802.00 | 109 802.00 | | 109 802.00 |
VW VAT | 17 358.00 | 17 358.00 | | 17 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 275.00 | 199 830.00 | 18 509.00 | 224 275.00 |
| |
| 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 | 15 571.00 | 21 060.00 | | 15 571.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 566.00 | 7 898.00 | | 11 566.00 |
ST Other accounts | 52 639.00 | 56 950.00 | | 52 639.00 |
XQ Rental, rental and co-ownership charges | 100 644.00 | 92 188.00 | | 100 644.00 |
YP Average staff number | 5.00 | 6.00 | | 5.00 |
YT Subcontracting | 1 314.00 | 2 513.00 | | 1 314.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 571.00 | 21 060.00 | | 15 571.00 |
YY Amount of VAT collected | 174 609.00 | 198 831.00 | | 174 609.00 |
YZ Total deductible VAT on goods and services | 105 801.00 | 116 564.00 | | 105 801.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 166 163.00 | 159 550.00 | | 166 163.00 |
