| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 38 406.00 | 38 406.00 | | 38 406.00 |
AT Other tangible assets | 15 141.00 | 15 137.00 | 4.00 | 15 141.00 |
BH Other financial assets | 3 648.00 | | 3 648.00 | 3 648.00 |
BJ TOTAL (I) | 57 195.00 | 53 543.00 | 3 652.00 | 57 195.00 |
BT Goods | 84 162.00 | | 84 162.00 | 84 162.00 |
BV Advances and down payments on orders | 239.00 | | 239.00 | 239.00 |
BX Customers and related accounts | 23 616.00 | | 23 616.00 | 23 616.00 |
BZ Other receivables | 7 541.00 | | 7 541.00 | 7 541.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 9 565.00 | | 9 565.00 | 9 565.00 |
CH Prepaid expenses | 1 594.00 | | 1 594.00 | 1 594.00 |
CJ TOTAL (II) | 126 768.00 | | 126 768.00 | 126 768.00 |
CO Grand total (0 to V) | 183 963.00 | 53 543.00 | 130 420.00 | 183 963.00 |
CR Shares due in more than one year | 7 096.00 | | | 7 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 49 731.00 | | | 49 731.00 |
DH Retained earnings | 5 026.00 | | | 5 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 043.00 | | | 13 043.00 |
DL TOTAL (I) | 76 185.00 | | | 76 185.00 |
DP Provisions for Risks | 5 933.00 | | | 5 933.00 |
DR TOTAL (IV) | 5 933.00 | | | 5 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115.00 | | | 115.00 |
DX Trade payables and related accounts | 30 488.00 | | | 30 488.00 |
DY Tax and social security liabilities | 17 700.00 | | | 17 700.00 |
EC TOTAL (IV) | 48 302.00 | | | 48 302.00 |
EE Grand total (I to V) | 130 420.00 | | | 130 420.00 |
EG Accrued income and payables due within one year | 48 302.00 | | | 48 302.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 389 164.00 | | 389 164.00 | 389 164.00 |
FG Production sold - services | 4 782.00 | | 4 782.00 | 4 782.00 |
FJ Net sales | 393 945.00 | | 393 945.00 | 393 945.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 173.00 | |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 394 218.00 | |
FS Purchases of goods (including customs duties) | | | 261 037.00 | |
FT Inventory change (goods) | | | -3 409.00 | |
FU Purchases of raw materials and other supplies | | | 1 567.00 | |
FW Other purchases and external expenses | | | 64 052.00 | |
FX Taxes, duties, and similar payments | | | 3 385.00 | |
FY Salaries and Wages | | | 39 697.00 | |
FZ Social Security Contributions | | | 12 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 263.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 379 089.00 | |
GG - OPERATING RESULT (I - II) | | | 15 129.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 173.00 | | | 173.00 |
HA Exceptional income from management transactions | 62.00 | | | 62.00 |
HD Total exceptional income (VII) | 62.00 | | | 62.00 |
HE Exceptional expenses on management operations | 52.00 | | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10.00 | | | 10.00 |
HK Income tax | 2 097.00 | | | 2 097.00 |
HL TOTAL REVENUE (I + III + V + VII) | 394 281.00 | | | 394 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 381 238.00 | | | 381 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 043.00 | | | 13 043.00 |
HP References: Equipment leasing | 2 556.00 | | | 2 556.00 |
| |
| 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 | 66 830.00 | | | 66 830.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 648.00 | |
I4 DECREASES Grand Total | | 9 635.00 | 57 195.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 635.00 | 53 547.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 182.00 | | | 63 182.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 648.00 | | | 3 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 915.00 | 263.00 | 9 635.00 | 62 915.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 915.00 | 263.00 | 9 635.00 | 62 915.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 5 933.00 | | | 5 933.00 |
7C Grand total | 5 933.00 | | | 5 933.00 |
| |
| 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 | 30 488.00 | 30 488.00 | | 30 488.00 |
8C Staff and Related Accounts | 9 892.00 | 9 892.00 | | 9 892.00 |
8D Social Security and Other Social Organizations | 6 926.00 | 6 926.00 | | 6 926.00 |
8E Income Taxes | 882.00 | 882.00 | | 882.00 |
UT Other financial assets | 3 648.00 | | | 3 648.00 |
UX Other trade receivables | 16 520.00 | | | 16 520.00 |
VA Doubtful or disputed receivables | 7 096.00 | | | 7 096.00 |
VB VAT | 315.00 | | | 315.00 |
VI Group and Associates | 115.00 | 115.00 | | 115.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 226.00 | | | 7 226.00 |
VS Prepaid expenses | 1 594.00 | | | 1 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 399.00 | 25 655.00 | 10 744.00 | 36 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 302.00 | 48 302.00 | | 48 302.00 |
| |
| 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 | 529.00 | | | 529.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 86.00 | | | 86.00 |
ST Other accounts | 31 954.00 | | | 31 954.00 |
XQ Rental, rental and co-ownership charges | 18 494.00 | | | 18 494.00 |
YT Subcontracting | 8 100.00 | | | 8 100.00 |
YV Retrocessions of fees, commissions and brokerage | 5 419.00 | | | 5 419.00 |
YW Business tax | 2 856.00 | | | 2 856.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 385.00 | | | 3 385.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 64 052.00 | | | 64 052.00 |
