| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 225.00 | 1 225.00 | | 1 225.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 63 337.00 | 45 565.00 | 17 772.00 | 63 337.00 |
AT Other tangible assets | 133 960.00 | 48 189.00 | 85 771.00 | 133 960.00 |
BH Other financial assets | 6 400.00 | | 6 400.00 | 6 400.00 |
BJ TOTAL (I) | 275 227.00 | 94 979.00 | 180 248.00 | 275 227.00 |
BL Raw materials, supplies | 23 690.00 | | 23 690.00 | 23 690.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 577.00 | | 2 577.00 | 2 577.00 |
BZ Other receivables | 37 856.00 | | 37 856.00 | 37 856.00 |
CD Marketable securities | 8 425.00 | | 8 425.00 | 8 425.00 |
CF Cash and cash equivalents | 33 636.00 | | 33 636.00 | 33 636.00 |
CH Prepaid expenses | 2 519.00 | | 2 519.00 | 2 519.00 |
CJ TOTAL (II) | 108 702.00 | | 108 702.00 | 108 702.00 |
CO Grand total (0 to V) | 383 929.00 | 94 979.00 | 288 950.00 | 383 929.00 |
CP Shares due in less than one year | 6 400.00 | | | 6 400.00 |
CU Other investments | 305.00 | | 305.00 | 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DE Statutory or contractual reserves | | 1.00 | | |
DG Other reserves | | -1.00 | | |
DH Retained earnings | 113 484.00 | 78 606.00 | | 113 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 669.00 | 34 878.00 | | 21 669.00 |
DL TOTAL (I) | 140 653.00 | 118 984.00 | | 140 653.00 |
DU Loans and Debts from Credit Institutions (3) | 35 685.00 | 64 942.00 | | 35 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 584.00 | 59 403.00 | | 64 584.00 |
DX Trade payables and related accounts | 14 582.00 | 22 823.00 | | 14 582.00 |
DY Tax and social security liabilities | 32 411.00 | 20 935.00 | | 32 411.00 |
EA Other liabilities | 1 035.00 | 1 035.00 | | 1 035.00 |
EC TOTAL (IV) | 148 297.00 | 169 137.00 | | 148 297.00 |
EE Grand total (I to V) | 288 950.00 | 288 121.00 | | 288 950.00 |
EG Accrued income and payables due within one year | 146 985.00 | 152 514.00 | | 146 985.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 30.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 529 286.00 | | 529 286.00 | 529 286.00 |
FJ Net sales | 529 286.00 | | 529 286.00 | 529 286.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 749.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 535 037.00 | |
FU Purchases of raw materials and other supplies | | | 130 844.00 | |
FV Inventory change (raw materials and supplies) | | | -5 538.00 | |
FW Other purchases and external expenses | | | 92 626.00 | |
FX Taxes, duties, and similar payments | | | 4 053.00 | |
FY Salaries and Wages | | | 195 290.00 | |
FZ Social Security Contributions | | | 70 628.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 278.00 | |
GE Other Expenses | | | 442.00 | |
GF Total Operating Expenses (II) | | | 511 622.00 | |
GG - OPERATING RESULT (I - II) | | | 23 415.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | 3 454.00 | |
GP Total financial income (V) | | | 3 457.00 | |
GR Interest and similar expenses | | | 1 951.00 | |
GU Total financial expenses (VI) | | | 1 951.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 506.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 749.00 | | | 5 749.00 |
A2 TOTAL ASSETS | 60 205.00 | 56 055.00 | | 60 205.00 |
A4 Equity method investments | 409.00 | | | 409.00 |
HK Income tax | 3 252.00 | 6 097.00 | | 3 252.00 |
HL TOTAL REVENUE (I + III + V + VII) | 538 494.00 | 439 922.00 | | 538 494.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 516 825.00 | 405 045.00 | | 516 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 669.00 | 34 878.00 | | 21 669.00 |
HP References: Equipment leasing | 6 918.00 | 9 248.00 | | 6 918.00 |
| |
| 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 | 270 569.00 | | 4 658.00 | 270 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 705.00 | |
I4 DECREASES Grand Total | | | 275 227.00 | |
IO DECREASES Total including other intangible assets | | | 71 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 197 297.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 225.00 | | | 71 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 192 639.00 | | 4 658.00 | 192 639.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 705.00 | | | 6 705.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 701.00 | 23 278.00 | | 71 701.00 |
PE DEPRECIATION Total including other intangible assets | 1 225.00 | | | 1 225.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 476.00 | 23 278.00 | | 70 476.00 |
| |
| 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 | 14 582.00 | 14 582.00 | | 14 582.00 |
8C Staff and Related Accounts | 7 523.00 | 7 523.00 | | 7 523.00 |
8D Social Security and Other Social Organizations | 19 202.00 | 19 202.00 | | 19 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 035.00 | 1 035.00 | | 1 035.00 |
UT Other financial assets | 6 400.00 | 6 400.00 | | 6 400.00 |
UX Other trade receivables | 2 577.00 | | | 2 577.00 |
VB VAT | 875.00 | | | 875.00 |
VH Loans with a maturity of more than one year at origin | 35 685.00 | 34 373.00 | 1 313.00 | 35 685.00 |
VI Group and Associates | 64 584.00 | 64 584.00 | | 64 584.00 |
VK Loans repaid during the year | 15 071.00 | | | 15 071.00 |
VM Income taxes | 6 089.00 | | | 6 089.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 168.00 | 1 168.00 | | 1 168.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 892.00 | | | 30 892.00 |
VS Prepaid expenses | 2 519.00 | | | 2 519.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 351.00 | 49 351.00 | | 49 351.00 |
VW VAT | 4 518.00 | 4 518.00 | | 4 518.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 297.00 | 146 985.00 | 1 313.00 | 148 297.00 |
| |
| 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 | 3 065.00 | 778.00 | | 3 065.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 626.00 | 6 354.00 | | 6 626.00 |
ST Other accounts | 30 576.00 | 26 030.00 | | 30 576.00 |
XQ Rental, rental and co-ownership charges | 40 780.00 | 39 894.00 | | 40 780.00 |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YT Subcontracting | 14 644.00 | 8 585.00 | | 14 644.00 |
YW Business tax | 988.00 | 671.00 | | 988.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 053.00 | 1 449.00 | | 4 053.00 |
YY Amount of VAT collected | 105 858.00 | 87 457.00 | | 105 858.00 |
YZ Total deductible VAT on goods and services | 39 300.00 | 32 285.00 | | 39 300.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 92 626.00 | 80 863.00 | | 92 626.00 |
