| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 177 909.00 | | 177 909.00 | 177 909.00 |
AR Technical installations, industrial equipment and tools | 1 683.00 | 402.00 | 1 280.00 | 1 683.00 |
AT Other tangible assets | 42 258.00 | 15 428.00 | 26 829.00 | 42 258.00 |
BH Other financial assets | 1 594.00 | | 1 594.00 | 1 594.00 |
BJ TOTAL (I) | 223 444.00 | 15 831.00 | 207 613.00 | 223 444.00 |
BL Raw materials, supplies | 3 048.00 | | 3 048.00 | 3 048.00 |
BT Goods | 4 281.00 | | 4 281.00 | 4 281.00 |
BZ Other receivables | 20 485.00 | | 20 485.00 | 20 485.00 |
CF Cash and cash equivalents | 11 994.00 | | 11 994.00 | 11 994.00 |
CH Prepaid expenses | 443.00 | | 443.00 | 443.00 |
CJ TOTAL (II) | 40 254.00 | | 40 254.00 | 40 254.00 |
CO Grand total (0 to V) | 263 699.00 | 15 831.00 | 247 867.00 | 263 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 35 906.00 | | | 35 906.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 885.00 | | | 6 885.00 |
DL TOTAL (I) | 43 891.00 | | | 43 891.00 |
DN Conditional advances | 6 100.00 | | | 6 100.00 |
DO TOTAL (II) | 6 100.00 | | | 6 100.00 |
DU Loans and Debts from Credit Institutions (3) | 148 683.00 | | | 148 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 418.00 | | | 3 418.00 |
DX Trade payables and related accounts | 9 382.00 | | | 9 382.00 |
DY Tax and social security liabilities | 34 992.00 | | | 34 992.00 |
EA Other liabilities | 1 400.00 | | | 1 400.00 |
EC TOTAL (IV) | 197 876.00 | | | 197 876.00 |
EE Grand total (I to V) | 247 867.00 | | | 247 867.00 |
EG Accrued income and payables due within one year | 80 494.00 | | | 80 494.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17.00 | | | 17.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 697.00 | | 12 697.00 | 12 697.00 |
FG Production sold - services | 292 042.00 | | 292 042.00 | 292 042.00 |
FJ Net sales | 304 740.00 | | 304 740.00 | 304 740.00 |
FO Operating subsidies | | | 1 300.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 200.00 | |
FQ Other income | | | 166.00 | |
FR Total operating income (I) | | | 309 406.00 | |
FS Purchases of goods (including customs duties) | | | 7 525.00 | |
FT Inventory change (goods) | | | 634.00 | |
FU Purchases of raw materials and other supplies | | | 26 479.00 | |
FV Inventory change (raw materials and supplies) | | | 1 855.00 | |
FW Other purchases and external expenses | | | 52 010.00 | |
FX Taxes, duties, and similar payments | | | 6 117.00 | |
FY Salaries and Wages | | | 163 492.00 | |
FZ Social Security Contributions | | | 22 927.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 729.00 | |
GE Other Expenses | | | 8 265.00 | |
GF Total Operating Expenses (II) | | | 296 037.00 | |
GG - OPERATING RESULT (I - II) | | | 13 369.00 | |
GR Interest and similar expenses | | | 6 871.00 | |
GU Total financial expenses (VI) | | | 6 871.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 200.00 | | | 3 200.00 |
A2 TOTAL ASSETS | 15 859.00 | | | 15 859.00 |
A4 Equity method investments | 7 956.00 | | | 7 956.00 |
HA Exceptional income from management transactions | 979.00 | | | 979.00 |
HD Total exceptional income (VII) | 979.00 | | | 979.00 |
HE Exceptional expenses on management operations | 592.00 | | | 592.00 |
HH Total exceptional expenses (VIII) | 592.00 | | | 592.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 387.00 | | | 387.00 |
HL TOTAL REVENUE (I + III + V + VII) | 310 385.00 | | | 310 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 303 500.00 | | | 303 500.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 885.00 | | | 6 885.00 |
| |
| 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 | 223 444.00 | | | 223 444.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 594.00 | |
I4 DECREASES Grand Total | | | 223 444.00 | |
IO DECREASES Total including other intangible assets | | | 177 909.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 941.00 | |
KD ACQUISITIONS Total including other intangible assets | 177 909.00 | | | 177 909.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 941.00 | | | 43 941.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 594.00 | | | 1 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 102.00 | 6 729.00 | | 9 102.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 102.00 | 6 729.00 | | 9 102.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 606.00 | 606.00 | | 606.00 |
8B Suppliers and Related Accounts | 9 382.00 | 9 382.00 | | 9 382.00 |
8C Staff and Related Accounts | 13 302.00 | 13 302.00 | | 13 302.00 |
8D Social Security and Other Social Organizations | 12 432.00 | 12 432.00 | | 12 432.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 400.00 | 1 400.00 | | 1 400.00 |
UT Other financial assets | 159.00 | | | 159.00 |
UY Staff and related accounts | 37.00 | | | 37.00 |
UZ Social Security, other social security organizations | 1 125.00 | | | 1 125.00 |
VB VAT | 2 076.00 | | | 2 076.00 |
VG Loans with a maturity of up to one year at origin | 17.00 | 17.00 | | 17.00 |
VH Loans with a maturity of more than one year at origin | 148 665.00 | 31 283.00 | 117 381.00 | 148 665.00 |
VI Group and Associates | 2 811.00 | 2 811.00 | | 2 811.00 |
VK Loans repaid during the year | 19 005.00 | | | 19 005.00 |
VM Income taxes | 9 134.00 | | | 9 134.00 |
VP Miscellaneous | 1 074.00 | | | 1 074.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 308.00 | 3 308.00 | | 3 308.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 037.00 | | | 7 037.00 |
VS Prepaid expenses | 443.00 | | | 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 523.00 | 20 929.00 | 1 594.00 | 22 523.00 |
VW VAT | 5 948.00 | 5 948.00 | | 5 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 876.00 | 80 494.00 | 117 381.00 | 197 876.00 |
| |
| 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 | 4 687.00 | | | 4 687.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 079.00 | | | 7 079.00 |
ST Other accounts | 23 439.00 | | | 23 439.00 |
XQ Rental, rental and co-ownership charges | 21 491.00 | | | 21 491.00 |
YP Average staff number | 5.00 | | | 5.00 |
YW Business tax | 1 430.00 | | | 1 430.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 117.00 | | | 6 117.00 |
YY Amount of VAT collected | 60 948.00 | | | 60 948.00 |
YZ Total deductible VAT on goods and services | 15 397.00 | | | 15 397.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 010.00 | | | 52 010.00 |
