| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 750.00 | 3 750.00 | | 3 750.00 |
AH Goodwill | 143 338.00 | | 143 338.00 | 143 338.00 |
AP Buildings | 5 259.00 | 4 440.00 | 819.00 | 5 259.00 |
AR Technical installations, industrial equipment and tools | 3 534.00 | 1 775.00 | 1 759.00 | 3 534.00 |
AT Other tangible assets | 115 751.00 | 113 493.00 | 2 257.00 | 115 751.00 |
BH Other financial assets | 20 020.00 | | 20 020.00 | 20 020.00 |
BJ TOTAL (I) | 292 653.00 | 123 459.00 | 169 194.00 | 292 653.00 |
BL Raw materials, supplies | 73 044.00 | | 73 044.00 | 73 044.00 |
BX Customers and related accounts | 74 905.00 | 165.00 | 74 740.00 | 74 905.00 |
BZ Other receivables | 41 911.00 | | 41 911.00 | 41 911.00 |
CD Marketable securities | 120 000.00 | | 120 000.00 | 120 000.00 |
CF Cash and cash equivalents | 164 047.00 | | 164 047.00 | 164 047.00 |
CH Prepaid expenses | 21 415.00 | | 21 415.00 | 21 415.00 |
CJ TOTAL (II) | 495 322.00 | 165.00 | 495 157.00 | 495 322.00 |
CO Grand total (0 to V) | 787 974.00 | 123 624.00 | 664 350.00 | 787 974.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 198 000.00 | 198 000.00 | | 198 000.00 |
DH Retained earnings | 116 635.00 | 89 390.00 | | 116 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 547.00 | 47 246.00 | | 50 547.00 |
DL TOTAL (I) | 381 952.00 | 351 405.00 | | 381 952.00 |
DP Provisions for Risks | 15 000.00 | 15 000.00 | | 15 000.00 |
DR TOTAL (IV) | 15 000.00 | 15 000.00 | | 15 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 211.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 55 187.00 | 42 850.00 | | 55 187.00 |
DX Trade payables and related accounts | 128 656.00 | 171 257.00 | | 128 656.00 |
DY Tax and social security liabilities | 64 076.00 | 59 902.00 | | 64 076.00 |
EA Other liabilities | 19 480.00 | 47 114.00 | | 19 480.00 |
EC TOTAL (IV) | 267 399.00 | 321 333.00 | | 267 399.00 |
EE Grand total (I to V) | 664 350.00 | 687 738.00 | | 664 350.00 |
EG Accrued income and payables due within one year | 267 399.00 | 321 333.00 | | 267 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 495 089.00 | | 1 495 089.00 | 1 495 089.00 |
FJ Net sales | 1 495 089.00 | | 1 495 089.00 | 1 495 089.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 120.00 | |
FQ Other income | | | 320.00 | |
FR Total operating income (I) | | | 1 501 529.00 | |
FU Purchases of raw materials and other supplies | | | 649 486.00 | |
FV Inventory change (raw materials and supplies) | | | -13 975.00 | |
FW Other purchases and external expenses | | | 497 365.00 | |
FX Taxes, duties, and similar payments | | | 3 569.00 | |
FY Salaries and Wages | | | 188 719.00 | |
FZ Social Security Contributions | | | 107 046.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 143.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 3 432.00 | |
GF Total Operating Expenses (II) | | | 1 443 786.00 | |
GG - OPERATING RESULT (I - II) | | | 57 743.00 | |
GL Other interest and similar income | | | 2 246.00 | |
GP Total financial income (V) | | | 2 246.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 120.00 | 15 290.00 | | 6 120.00 |
HE Exceptional expenses on management operations | 324.00 | 300.00 | | 324.00 |
HH Total exceptional expenses (VIII) | 324.00 | 300.00 | | 324.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -324.00 | -300.00 | | -324.00 |
HK Income tax | 9 118.00 | 6 973.00 | | 9 118.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 503 775.00 | 1 565 587.00 | | 1 503 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 453 228.00 | 1 518 341.00 | | 1 453 228.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 547.00 | 47 246.00 | | 50 547.00 |
HP References: Equipment leasing | 23 487.00 | 18 468.00 | | 23 487.00 |
| |
| 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 | 297 922.00 | | 2 049.00 | 297 922.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 020.00 | |
I4 DECREASES Grand Total | | 7 318.00 | 292 653.00 | |
IO DECREASES Total including other intangible assets | | | 147 088.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 318.00 | 124 545.00 | |
KD ACQUISITIONS Total including other intangible assets | 147 088.00 | | | 147 088.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 129 814.00 | | 2 049.00 | 129 814.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 020.00 | | | 21 020.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 634.00 | 8 143.00 | 7 318.00 | 122 634.00 |
PE DEPRECIATION Total including other intangible assets | 3 750.00 | | | 3 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 118 884.00 | 8 143.00 | 7 318.00 | 118 884.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 15 000.00 | | | 15 000.00 |
6T Receivables | 165.00 | | | 165.00 |
7B Total provisions for depreciation | 165.00 | | | 165.00 |
7C Grand total | 15 165.00 | | | 15 165.00 |
| |
| 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 | 128 656.00 | 128 656.00 | | 128 656.00 |
8C Staff and Related Accounts | 14 731.00 | 14 731.00 | | 14 731.00 |
8D Social Security and Other Social Organizations | 41 229.00 | 41 229.00 | | 41 229.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 480.00 | 19 480.00 | | 19 480.00 |
UT Other financial assets | 20 020.00 | | | 20 020.00 |
UX Other trade receivables | 74 905.00 | | | 74 905.00 |
UZ Social Security, other social security organizations | 117.00 | | | 117.00 |
VB VAT | 14 827.00 | | | 14 827.00 |
VG Loans with a maturity of up to one year at origin | 211.00 | 211.00 | | 211.00 |
VI Group and Associates | 55 852.00 | 55 852.00 | | 55 852.00 |
VK Loans repaid during the year | 4 072.00 | | | 4 072.00 |
VM Income taxes | 10 620.00 | | | 10 620.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 024.00 | 1 024.00 | | 1 024.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 464.00 | | | 16 464.00 |
VS Prepaid expenses | 21 415.00 | | | 21 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 158 251.00 | 138 231.00 | 20 020.00 | 158 251.00 |
VW VAT | 6 426.00 | 6 426.00 | | 6 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 399.00 | 267 399.00 | | 267 399.00 |
| |
| 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 | 1 865.00 | 1 213.00 | | 1 865.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 512.00 | 17 914.00 | | 22 512.00 |
ST Other accounts | 137 617.00 | 182 512.00 | | 137 617.00 |
XQ Rental, rental and co-ownership charges | 99 036.00 | 90 566.00 | | 99 036.00 |
YP Average staff number | 6.00 | 6.00 | | 6.00 |
YT Subcontracting | 238 200.00 | 228 200.00 | | 238 200.00 |
YU External personnel | | 400.00 | | |
YW Business tax | 1 704.00 | 2 257.00 | | 1 704.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 569.00 | 3 469.00 | | 3 569.00 |
YY Amount of VAT collected | 171 024.00 | 219 869.00 | | 171 024.00 |
YZ Total deductible VAT on goods and services | 208 428.00 | 223 533.00 | | 208 428.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 497 365.00 | 519 592.00 | | 497 365.00 |
