| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 531.00 | 531.00 | | 531.00 |
AP Buildings | 17 855.00 | 1 095.00 | 16 760.00 | 17 855.00 |
AT Other tangible assets | 38 962.00 | 34 946.00 | 4 016.00 | 38 962.00 |
BJ TOTAL (I) | 57 348.00 | 36 572.00 | 20 776.00 | 57 348.00 |
BL Raw materials, supplies | 16.00 | | 16.00 | 16.00 |
BT Goods | 62 938.00 | | 62 938.00 | 62 938.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 16 600.00 | | 16 600.00 | 16 600.00 |
BZ Other receivables | 1 771.00 | | 1 771.00 | 1 771.00 |
CF Cash and cash equivalents | 72 091.00 | | 72 091.00 | 72 091.00 |
CH Prepaid expenses | 1 098.00 | | 1 098.00 | 1 098.00 |
CJ TOTAL (II) | 154 513.00 | | 154 513.00 | 154 513.00 |
CO Grand total (0 to V) | 211 861.00 | 36 572.00 | 175 290.00 | 211 861.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 89 989.00 | 88 500.00 | | 89 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 142.00 | 1 489.00 | | 24 142.00 |
DL TOTAL (I) | 122 932.00 | 98 789.00 | | 122 932.00 |
DU Loans and Debts from Credit Institutions (3) | 12 053.00 | 15 965.00 | | 12 053.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | 30 872.00 | | 1.00 |
DW Advances and down payments received on current orders | | 524.00 | | |
DX Trade payables and related accounts | 26 899.00 | 28 871.00 | | 26 899.00 |
DY Tax and social security liabilities | 12 505.00 | 8 135.00 | | 12 505.00 |
EA Other liabilities | 899.00 | 381.00 | | 899.00 |
EC TOTAL (IV) | 52 358.00 | 84 749.00 | | 52 358.00 |
EE Grand total (I to V) | 175 290.00 | 183 538.00 | | 175 290.00 |
EG Accrued income and payables due within one year | 44 281.00 | 72 184.00 | | 44 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 575 414.00 | | 575 414.00 | 575 414.00 |
FG Production sold - services | 4 107.00 | | 4 107.00 | 4 107.00 |
FJ Net sales | 579 521.00 | | 579 521.00 | 579 521.00 |
FO Operating subsidies | | | 421.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 344.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 583 294.00 | |
FS Purchases of goods (including customs duties) | | | 424 778.00 | |
FT Inventory change (goods) | | | 1 586.00 | |
FU Purchases of raw materials and other supplies | | | 101.00 | |
FV Inventory change (raw materials and supplies) | | | 114.00 | |
FW Other purchases and external expenses | | | 45 487.00 | |
FX Taxes, duties, and similar payments | | | 1 645.00 | |
FY Salaries and Wages | | | 67 189.00 | |
FZ Social Security Contributions | | | 9 340.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 230.00 | |
GE Other Expenses | | | 1 181.00 | |
GF Total Operating Expenses (II) | | | 554 650.00 | |
GG - OPERATING RESULT (I - II) | | | 28 644.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 177.00 | |
GU Total financial expenses (VI) | | | 177.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 344.00 | 18.00 | | 3 344.00 |
A4 Equity method investments | 1 175.00 | -11.00 | | 1 175.00 |
HE Exceptional expenses on management operations | 343.00 | | | 343.00 |
HH Total exceptional expenses (VIII) | 343.00 | | | 343.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -343.00 | | | -343.00 |
HK Income tax | 3 982.00 | -1 181.00 | | 3 982.00 |
HL TOTAL REVENUE (I + III + V + VII) | 583 295.00 | 517 669.00 | | 583 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 559 152.00 | 516 179.00 | | 559 152.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 142.00 | 1 489.00 | | 24 142.00 |
| |
| 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 | 38 965.00 | | 18 383.00 | 38 965.00 |
I4 DECREASES Grand Total | | | 57 348.00 | |
IO DECREASES Total including other intangible assets | | | 531.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 817.00 | |
KD ACQUISITIONS Total including other intangible assets | 531.00 | | | 531.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 434.00 | | 18 383.00 | 38 434.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 342.00 | 3 230.00 | | 33 342.00 |
PE DEPRECIATION Total including other intangible assets | 531.00 | | | 531.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 811.00 | 3 230.00 | | 32 811.00 |
| |
| 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 | 26 899.00 | 26 899.00 | | 26 899.00 |
8C Staff and Related Accounts | 3 886.00 | 3 886.00 | | 3 886.00 |
8D Social Security and Other Social Organizations | 1 885.00 | 1 885.00 | | 1 885.00 |
8E Income Taxes | 2 403.00 | 2 403.00 | | 2 403.00 |
8K Other liabilities (including liabilities related to repo transactions) | 899.00 | 899.00 | | 899.00 |
UX Other trade receivables | 16 600.00 | | | 16 600.00 |
VB VAT | 1 231.00 | | | 1 231.00 |
VH Loans with a maturity of more than one year at origin | 12 053.00 | 3 976.00 | 8 077.00 | 12 053.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VK Loans repaid during the year | 3 914.00 | | | 3 914.00 |
VQ Other Taxes, Duties, and Similar Debts | 873.00 | 873.00 | | 873.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 539.00 | | | 539.00 |
VS Prepaid expenses | 1 098.00 | | | 1 098.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 468.00 | 19 468.00 | | 19 468.00 |
VW VAT | 3 458.00 | 3 458.00 | | 3 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 358.00 | 44 281.00 | 8 077.00 | 52 358.00 |
| |
| 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 | 921.00 | 431.00 | | 921.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 103.00 | 7 308.00 | | 8 103.00 |
ST Other accounts | 20 283.00 | 21 214.00 | | 20 283.00 |
XQ Rental, rental and co-ownership charges | 17 100.00 | 17 100.00 | | 17 100.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 724.00 | 666.00 | | 724.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 645.00 | 1 097.00 | | 1 645.00 |
YY Amount of VAT collected | 88 694.00 | 81 082.00 | | 88 694.00 |
YZ Total deductible VAT on goods and services | 70 563.00 | 66 131.00 | | 70 563.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45 487.00 | 45 622.00 | | 45 487.00 |
