| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 170 000.00 | | 170 000.00 | 170 000.00 |
AR Technical installations, industrial equipment and tools | 25 949.00 | 655.00 | 25 294.00 | 25 949.00 |
AT Other tangible assets | 27 416.00 | 2 566.00 | 24 850.00 | 27 416.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 224 365.00 | 3 221.00 | 221 144.00 | 224 365.00 |
BV Advances and down payments on orders | 4 056.00 | | 4 056.00 | 4 056.00 |
BZ Other receivables | 100 685.00 | | 100 685.00 | 100 685.00 |
CD Marketable securities | 381.00 | | 381.00 | 381.00 |
CF Cash and cash equivalents | 2 651.00 | | 2 651.00 | 2 651.00 |
CH Prepaid expenses | 2 501.00 | | 2 501.00 | 2 501.00 |
CJ TOTAL (II) | 110 274.00 | | 110 274.00 | 110 274.00 |
CO Grand total (0 to V) | 334 639.00 | 3 221.00 | 331 418.00 | 334 639.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DD Legal reserve (1) | 400.00 | | | 400.00 |
DG Other reserves | 96 869.00 | | | 96 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 285.00 | | | 18 285.00 |
DL TOTAL (I) | 119 554.00 | | | 119 554.00 |
DU Loans and Debts from Credit Institutions (3) | 190 392.00 | | | 190 392.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 285.00 | | | 6 285.00 |
DX Trade payables and related accounts | 6 952.00 | | | 6 952.00 |
DY Tax and social security liabilities | 8 236.00 | | | 8 236.00 |
EC TOTAL (IV) | 211 864.00 | | | 211 864.00 |
EE Grand total (I to V) | 331 418.00 | | | 331 418.00 |
EG Accrued income and payables due within one year | 44 776.00 | | | 44 776.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 114.00 | | | 10 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 403 354.00 | | 403 354.00 | 403 354.00 |
FJ Net sales | 403 354.00 | | 403 354.00 | 403 354.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 444.00 | |
FQ Other income | | | 64.00 | |
FR Total operating income (I) | | | 410 863.00 | |
FU Purchases of raw materials and other supplies | | | 154 455.00 | |
FV Inventory change (raw materials and supplies) | | | 193.00 | |
FW Other purchases and external expenses | | | 85 290.00 | |
FX Taxes, duties, and similar payments | | | 18 138.00 | |
FY Salaries and Wages | | | 101 955.00 | |
FZ Social Security Contributions | | | 25 111.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 855.00 | |
GE Other Expenses | | | 929.00 | |
GF Total Operating Expenses (II) | | | 392 926.00 | |
GG - OPERATING RESULT (I - II) | | | 17 937.00 | |
GR Interest and similar expenses | | | 1 207.00 | |
GU Total financial expenses (VI) | | | 1 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 730.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 444.00 | | | 7 444.00 |
A4 Equity method investments | 618.00 | | | 618.00 |
HB Exceptional income from capital transactions | 36 594.00 | | | 36 594.00 |
HD Total exceptional income (VII) | 36 594.00 | | | 36 594.00 |
HF Exceptional expenses on capital transactions | 32 462.00 | | | 32 462.00 |
HH Total exceptional expenses (VIII) | 32 462.00 | | | 32 462.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 132.00 | | | 4 132.00 |
HK Income tax | 2 577.00 | | | 2 577.00 |
HL TOTAL REVENUE (I + III + V + VII) | 447 456.00 | | | 447 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 429 171.00 | | | 429 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 285.00 | | | 18 285.00 |
| |
| 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 | 56 975.00 | | 224 221.00 | 56 975.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 20 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 20 000.00 | 1 000.00 | |
I4 DECREASES Grand Total | 2 127.00 | 54 704.00 | 224 365.00 | 2 127.00 |
IO DECREASES Total including other intangible assets | | | 170 000.00 | |
IY DECREASES Total Tangible Fixed Assets | 2 127.00 | 34 704.00 | 53 365.00 | 2 127.00 |
KD ACQUISITIONS Total including other intangible assets | | | 170 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 295.00 | | 53 901.00 | 36 295.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 680.00 | | 320.00 | 20 680.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 608.00 | 6 855.00 | 22 242.00 | 18 608.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 608.00 | 6 855.00 | 22 242.00 | 18 608.00 |
| |
| 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 | 6 952.00 | 6 952.00 | | 6 952.00 |
8C Staff and Related Accounts | 748.00 | 748.00 | | 748.00 |
8D Social Security and Other Social Organizations | 2 853.00 | 2 853.00 | | 2 853.00 |
UT Other financial assets | 600.00 | | | 600.00 |
VB VAT | 1 877.00 | | | 1 877.00 |
VC Group and associates | 70 219.00 | | | 70 219.00 |
VG Loans with a maturity of up to one year at origin | 10 114.00 | 10 114.00 | | 10 114.00 |
VH Loans with a maturity of more than one year at origin | 180 278.00 | 13 190.00 | 108 814.00 | 180 278.00 |
VI Group and Associates | 6 285.00 | 6 285.00 | | 6 285.00 |
VJ Loans taken out during the year | 180 000.00 | | | 180 000.00 |
VM Income taxes | 9 827.00 | | | 9 827.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 345.00 | 2 345.00 | | 2 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 762.00 | | | 18 762.00 |
VS Prepaid expenses | 2 501.00 | | | 2 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 786.00 | 103 186.00 | 600.00 | 103 786.00 |
VW VAT | 2 289.00 | 2 289.00 | | 2 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 864.00 | 44 776.00 | 108 814.00 | 211 864.00 |
| |
| 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 | 16 399.00 | | | 16 399.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 052.00 | | | 12 052.00 |
ST Other accounts | 32 126.00 | | | 32 126.00 |
XQ Rental, rental and co-ownership charges | 40 922.00 | | | 40 922.00 |
YT Subcontracting | 189.00 | | | 189.00 |
YW Business tax | 1 739.00 | | | 1 739.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 138.00 | | | 18 138.00 |
YY Amount of VAT collected | 48 430.00 | | | 48 430.00 |
YZ Total deductible VAT on goods and services | 24 428.00 | | | 24 428.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 290.00 | | | 85 290.00 |
