| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 209.00 | 1 209.00 | | 1 209.00 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AR Technical installations, industrial equipment and tools | 87 612.00 | 53 578.00 | 34 034.00 | 87 612.00 |
AT Other tangible assets | 89 011.00 | 79 714.00 | 9 297.00 | 89 011.00 |
BH Other financial assets | 3 842.00 | | 3 842.00 | 3 842.00 |
BJ TOTAL (I) | 226 674.00 | 134 501.00 | 92 173.00 | 226 674.00 |
BL Raw materials, supplies | 3 978.00 | | 3 978.00 | 3 978.00 |
BZ Other receivables | 10 254.00 | | 10 254.00 | 10 254.00 |
CD Marketable securities | 380.00 | | 380.00 | 380.00 |
CF Cash and cash equivalents | 32 980.00 | | 32 980.00 | 32 980.00 |
CH Prepaid expenses | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 47 662.00 | | 47 662.00 | 47 662.00 |
CO Grand total (0 to V) | 274 336.00 | 134 501.00 | 139 834.00 | 274 336.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 1 000.00 | | 2 000.00 |
DH Retained earnings | 16 847.00 | -1 214.00 | | 16 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 924.00 | 19 061.00 | | 29 924.00 |
DL TOTAL (I) | 68 771.00 | 38 847.00 | | 68 771.00 |
DU Loans and Debts from Credit Institutions (3) | 17 154.00 | 28 274.00 | | 17 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 536.00 | 35 703.00 | | 26 536.00 |
DX Trade payables and related accounts | 9 117.00 | 10 138.00 | | 9 117.00 |
DY Tax and social security liabilities | 18 063.00 | 18 945.00 | | 18 063.00 |
EA Other liabilities | 193.00 | | | 193.00 |
EC TOTAL (IV) | 71 063.00 | 93 061.00 | | 71 063.00 |
EE Grand total (I to V) | 139 834.00 | 131 908.00 | | 139 834.00 |
EG Accrued income and payables due within one year | 71 063.00 | 93 061.00 | | 71 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 332 353.00 | | 332 353.00 | 332 353.00 |
FJ Net sales | 332 353.00 | | 332 353.00 | 332 353.00 |
FQ Other income | | | 220.00 | |
FR Total operating income (I) | | | 332 574.00 | |
FS Purchases of goods (including customs duties) | | | 92 055.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 14 614.00 | |
FW Other purchases and external expenses | | | 63 849.00 | |
FX Taxes, duties, and similar payments | | | 1 774.00 | |
FY Salaries and Wages | | | 99 340.00 | |
FZ Social Security Contributions | | | 13 409.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 233.00 | |
GE Other Expenses | | | 1 221.00 | |
GF Total Operating Expenses (II) | | | 297 495.00 | |
GG - OPERATING RESULT (I - II) | | | 35 079.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 473.00 | |
GU Total financial expenses (VI) | | | 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 142.00 | 827.00 | | 1 142.00 |
HE Exceptional expenses on management operations | 275.00 | 270.00 | | 275.00 |
HH Total exceptional expenses (VIII) | 275.00 | 270.00 | | 275.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -275.00 | -270.00 | | -275.00 |
HK Income tax | 4 408.00 | 1 588.00 | | 4 408.00 |
HL TOTAL REVENUE (I + III + V + VII) | 332 575.00 | 278 008.00 | | 332 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 302 650.00 | 258 947.00 | | 302 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 924.00 | 19 061.00 | | 29 924.00 |
HP References: Equipment leasing | 1 659.00 | 1 106.00 | | 1 659.00 |
| |
| 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 | 226 055.00 | | 4 966.00 | 226 055.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 842.00 | |
I4 DECREASES Grand Total | | 4 346.00 | 226 674.00 | |
IO DECREASES Total including other intangible assets | | | 46 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 346.00 | 176 623.00 | |
KD ACQUISITIONS Total including other intangible assets | 46 209.00 | | | 46 209.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 176 004.00 | | 4 966.00 | 176 004.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 842.00 | | | 3 842.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 614.00 | 11 233.00 | 4 346.00 | 127 614.00 |
PE DEPRECIATION Total including other intangible assets | 1 209.00 | | | 1 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 126 405.00 | 11 233.00 | 4 346.00 | 126 405.00 |
| |
| 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 | 9 117.00 | 9 117.00 | | 9 117.00 |
8C Staff and Related Accounts | 4 644.00 | 4 644.00 | | 4 644.00 |
8D Social Security and Other Social Organizations | 11 148.00 | 11 148.00 | | 11 148.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193.00 | 193.00 | | 193.00 |
UT Other financial assets | 3 842.00 | 3 842.00 | | 3 842.00 |
UY Staff and related accounts | 1 300.00 | | | 1 300.00 |
VB VAT | 1 299.00 | | | 1 299.00 |
VH Loans with a maturity of more than one year at origin | 17 154.00 | 17 154.00 | | 17 154.00 |
VI Group and Associates | 26 536.00 | 26 536.00 | | 26 536.00 |
VK Loans repaid during the year | 11 120.00 | | | 11 120.00 |
VM Income taxes | 7 207.00 | | | 7 207.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 448.00 | | | 448.00 |
VS Prepaid expenses | 69.00 | | | 69.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 165.00 | 14 165.00 | | 14 165.00 |
VW VAT | 2 271.00 | 2 271.00 | | 2 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 063.00 | 71 063.00 | | 71 063.00 |
| |
| 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 | 961.00 | 3 347.00 | | 961.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 91.00 | 154.00 | | 91.00 |
ST Other accounts | 31 707.00 | 32 154.00 | | 31 707.00 |
XQ Rental, rental and co-ownership charges | 19 026.00 | 19 095.00 | | 19 026.00 |
YP Average staff number | 4.00 | 3.00 | | 4.00 |
YT Subcontracting | 13 026.00 | 6 831.00 | | 13 026.00 |
YW Business tax | 813.00 | | | 813.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 774.00 | 3 347.00 | | 1 774.00 |
YY Amount of VAT collected | 34 156.00 | 28 505.00 | | 34 156.00 |
YZ Total deductible VAT on goods and services | 15 645.00 | 16 660.00 | | 15 645.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 63 849.00 | 58 235.00 | | 63 849.00 |
