| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 212.00 | 1 212.00 | | 1 212.00 |
AP Buildings | 20 995.00 | 20 995.00 | | 20 995.00 |
AR Technical installations, industrial equipment and tools | 24 294.00 | 24 294.00 | | 24 294.00 |
AT Other tangible assets | 6 706.00 | 6 706.00 | | 6 706.00 |
BJ TOTAL (I) | 53 207.00 | 53 207.00 | | 53 207.00 |
BL Raw materials, supplies | 1 500.00 | | 1 500.00 | 1 500.00 |
BV Advances and down payments on orders | 97 167.00 | | 97 167.00 | 97 167.00 |
BX Customers and related accounts | 115 184.00 | | 115 184.00 | 115 184.00 |
BZ Other receivables | 12 955.00 | | 12 955.00 | 12 955.00 |
CF Cash and cash equivalents | 327 832.00 | | 327 832.00 | 327 832.00 |
CH Prepaid expenses | 2 881.00 | | 2 881.00 | 2 881.00 |
CJ TOTAL (II) | 557 519.00 | | 557 519.00 | 557 519.00 |
CO Grand total (0 to V) | 610 727.00 | 53 207.00 | 557 519.00 | 610 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | | | 16 000.00 |
DB Share, merger, contribution premiums, etc. | 31 000.00 | | | 31 000.00 |
DD Legal reserve (1) | 4 878.00 | | | 4 878.00 |
DG Other reserves | 753.00 | | | 753.00 |
DH Retained earnings | 98 596.00 | | | 98 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 155.00 | | | 147 155.00 |
DL TOTAL (I) | 298 381.00 | | | 298 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 033.00 | | | 2 033.00 |
DX Trade payables and related accounts | 224 371.00 | | | 224 371.00 |
DY Tax and social security liabilities | 32 588.00 | | | 32 588.00 |
EA Other liabilities | 146.00 | | | 146.00 |
EC TOTAL (IV) | 259 138.00 | | | 259 138.00 |
EE Grand total (I to V) | 557 519.00 | | | 557 519.00 |
EG Accrued income and payables due within one year | 259 138.00 | | | 259 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 738 693.00 | | 1 738 693.00 | 1 738 693.00 |
FG Production sold - services | 65 652.00 | | 65 652.00 | 65 652.00 |
FJ Net sales | 1 804 346.00 | | 1 804 346.00 | 1 804 346.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 804 350.00 | |
FS Purchases of goods (including customs duties) | | | 1 490 589.00 | |
FU Purchases of raw materials and other supplies | | | 3 974.00 | |
FV Inventory change (raw materials and supplies) | | | -500.00 | |
FW Other purchases and external expenses | | | 32 994.00 | |
FX Taxes, duties, and similar payments | | | 653.00 | |
FY Salaries and Wages | | | 44 661.00 | |
FZ Social Security Contributions | | | 19 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 006.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 594 100.00 | |
GG - OPERATING RESULT (I - II) | | | 210 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 210 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 63 095.00 | | | 63 095.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 804 350.00 | | | 1 804 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 657 195.00 | | | 1 657 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 155.00 | | | 147 155.00 |
| |
| 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 | 53 207.00 | | | 53 207.00 |
I4 DECREASES Grand Total | | | 53 207.00 | |
IO DECREASES Total including other intangible assets | | | 1 212.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 995.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 212.00 | | | 1 212.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 995.00 | | | 51 995.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 201.00 | 2 006.00 | | 51 201.00 |
PE DEPRECIATION Total including other intangible assets | 1 212.00 | | | 1 212.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 989.00 | 2 006.00 | | 49 989.00 |
| |
| 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 | 224 371.00 | 224 371.00 | | 224 371.00 |
8C Staff and Related Accounts | 7 082.00 | 7 082.00 | | 7 082.00 |
8D Social Security and Other Social Organizations | 9 073.00 | 9 073.00 | | 9 073.00 |
8E Income Taxes | 13 043.00 | 13 043.00 | | 13 043.00 |
8K Other liabilities (including liabilities related to repo transactions) | 146.00 | 146.00 | | 146.00 |
UX Other trade receivables | 115 184.00 | | | 115 184.00 |
VB VAT | 12 032.00 | | | 12 032.00 |
VI Group and Associates | 2 033.00 | 2 033.00 | | 2 033.00 |
VQ Other Taxes, Duties, and Similar Debts | 285.00 | 285.00 | | 285.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 98 091.00 | | | 98 091.00 |
VS Prepaid expenses | 2 881.00 | | | 2 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 228 188.00 | 228 188.00 | | 228 188.00 |
VW VAT | 3 105.00 | 3 105.00 | | 3 105.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 259 138.00 | 259 138.00 | | 259 138.00 |
| |
| 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 | 346.00 | | | 346.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 626.00 | | | 4 626.00 |
ST Other accounts | 3 196.00 | | | 3 196.00 |
XQ Rental, rental and co-ownership charges | 381.00 | | | 381.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 24 790.00 | | | 24 790.00 |
YW Business tax | 307.00 | | | 307.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 653.00 | | | 653.00 |
YY Amount of VAT collected | 108 731.00 | | | 108 731.00 |
YZ Total deductible VAT on goods and services | 84 318.00 | | | 84 318.00 |
ZE Dividends | 200 000.00 | | | 200 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 994.00 | | | 32 994.00 |
