| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 11 142.00 | 11 142.00 | | 11 142.00 |
AT Other tangible assets | 268 138.00 | 245 777.00 | 22 361.00 | 268 138.00 |
BH Other financial assets | 5 100.00 | | 5 100.00 | 5 100.00 |
BJ TOTAL (I) | 285 156.00 | 256 919.00 | 28 237.00 | 285 156.00 |
BX Customers and related accounts | 149 857.00 | | 149 857.00 | 149 857.00 |
BZ Other receivables | 29 759.00 | | 29 759.00 | 29 759.00 |
CF Cash and cash equivalents | 46 185.00 | | 46 185.00 | 46 185.00 |
CH Prepaid expenses | 31 289.00 | | 31 289.00 | 31 289.00 |
CJ TOTAL (II) | 257 089.00 | | 257 089.00 | 257 089.00 |
CO Grand total (0 to V) | 542 246.00 | 256 919.00 | 285 327.00 | 542 246.00 |
CP Shares due in less than one year | 5 100.00 | | | 5 100.00 |
CU Other investments | 777.00 | | 777.00 | 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 775.00 | 7 775.00 | | 7 775.00 |
DD Legal reserve (1) | 777.00 | 777.00 | | 777.00 |
DE Statutory or contractual reserves | 82 392.00 | 82 392.00 | | 82 392.00 |
DH Retained earnings | -26 655.00 | -28 754.00 | | -26 655.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 368.00 | 2 099.00 | | 24 368.00 |
DL TOTAL (I) | 88 657.00 | 64 289.00 | | 88 657.00 |
DU Loans and Debts from Credit Institutions (3) | 19 042.00 | 32 965.00 | | 19 042.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 886.00 | 2 784.00 | | 2 886.00 |
DX Trade payables and related accounts | 63 704.00 | 55 032.00 | | 63 704.00 |
DY Tax and social security liabilities | 103 794.00 | 117 980.00 | | 103 794.00 |
EA Other liabilities | 7 243.00 | 10 372.00 | | 7 243.00 |
EC TOTAL (IV) | 196 669.00 | 219 132.00 | | 196 669.00 |
EE Grand total (I to V) | 285 327.00 | 283 421.00 | | 285 327.00 |
EG Accrued income and payables due within one year | 182 572.00 | 200 121.00 | | 182 572.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 9 110.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 161 028.00 | 5 284.00 | 1 166 312.00 | 1 161 028.00 |
FJ Net sales | 1 161 028.00 | 5 284.00 | 1 166 312.00 | 1 161 028.00 |
FR Total operating income (I) | | | 1 166 312.00 | |
FU Purchases of raw materials and other supplies | | | 295 160.00 | |
FW Other purchases and external expenses | | | 418 723.00 | |
FX Taxes, duties, and similar payments | | | 20 433.00 | |
FY Salaries and Wages | | | 370 448.00 | |
FZ Social Security Contributions | | | 98 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 138.00 | |
GF Total Operating Expenses (II) | | | 1 212 481.00 | |
GG - OPERATING RESULT (I - II) | | | -46 169.00 | |
GL Other interest and similar income | | | 14.00 | |
GP Total financial income (V) | | | 14.00 | |
GR Interest and similar expenses | | | 15 658.00 | |
GU Total financial expenses (VI) | | | 15 658.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -61 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 40 865.00 | 23 162.00 | | 40 865.00 |
HB Exceptional income from capital transactions | 27 815.00 | | | 27 815.00 |
HD Total exceptional income (VII) | 68 680.00 | 23 162.00 | | 68 680.00 |
HE Exceptional expenses on management operations | 484.00 | 393.00 | | 484.00 |
HF Exceptional expenses on capital transactions | 194.00 | | | 194.00 |
HH Total exceptional expenses (VIII) | 678.00 | 393.00 | | 678.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 68 002.00 | 22 769.00 | | 68 002.00 |
HK Income tax | -18 178.00 | -16 978.00 | | -18 178.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 235 006.00 | 1 109 521.00 | | 1 235 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 210 638.00 | 1 107 421.00 | | 1 210 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 368.00 | 2 099.00 | | 24 368.00 |
HP References: Equipment leasing | 100 167.00 | 99 665.00 | | 100 167.00 |
| |
| 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 | 321 965.00 | | 5 439.00 | 321 965.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 877.00 | |
I4 DECREASES Grand Total | | 42 247.00 | 285 156.00 | |
IY DECREASES Total Tangible Fixed Assets | | 42 247.00 | 279 280.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 316 099.00 | | 5 428.00 | 316 099.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 866.00 | | 11.00 | 5 866.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 289 834.00 | 9 138.00 | 42 053.00 | 289 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 289 834.00 | 9 138.00 | 42 053.00 | 289 834.00 |
| |
| 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 | 63 704.00 | 63 704.00 | | 63 704.00 |
8C Staff and Related Accounts | 40 081.00 | 40 081.00 | | 40 081.00 |
8D Social Security and Other Social Organizations | 22 307.00 | 22 307.00 | | 22 307.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 243.00 | 7 243.00 | | 7 243.00 |
UT Other financial assets | 5 100.00 | 5 100.00 | | 5 100.00 |
UX Other trade receivables | 149 857.00 | | | 149 857.00 |
VB VAT | 300.00 | | | 300.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 19 011.00 | 4 914.00 | 14 097.00 | 19 011.00 |
VI Group and Associates | 2 886.00 | 2 886.00 | | 2 886.00 |
VK Loans repaid during the year | 4 805.00 | | | 4 805.00 |
VM Income taxes | 18 178.00 | | | 18 178.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 281.00 | | | 11 281.00 |
VS Prepaid expenses | 31 289.00 | | | 31 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 005.00 | 216 005.00 | | 216 005.00 |
VW VAT | 41 407.00 | 41 407.00 | | 41 407.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 669.00 | 182 572.00 | 14 097.00 | 196 669.00 |
| |
| 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 | 19 843.00 | 10 729.00 | | 19 843.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 071.00 | 6 048.00 | | 6 071.00 |
ST Other accounts | 371 105.00 | 333 200.00 | | 371 105.00 |
XQ Rental, rental and co-ownership charges | 41 547.00 | 24 412.00 | | 41 547.00 |
YP Average staff number | 12.00 | 13.00 | | 12.00 |
YQ Equipment leasing commitment | 318 859.00 | 193 233.00 | | 318 859.00 |
YW Business tax | 590.00 | 589.00 | | 590.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 20 433.00 | 11 318.00 | | 20 433.00 |
YY Amount of VAT collected | 232 205.00 | 216 549.00 | | 232 205.00 |
YZ Total deductible VAT on goods and services | 133 732.00 | 123 297.00 | | 133 732.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 418 723.00 | 363 660.00 | | 418 723.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
