| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 113.00 | 3 113.00 | | 3 113.00 |
AH Goodwill | 40 548.00 | | 40 548.00 | 40 548.00 |
AR Technical installations, industrial equipment and tools | 11 594.00 | 7 938.00 | 3 656.00 | 11 594.00 |
AT Other tangible assets | 114 854.00 | 44 696.00 | 70 158.00 | 114 854.00 |
BH Other financial assets | 12 464.00 | | 12 464.00 | 12 464.00 |
BJ TOTAL (I) | 182 571.00 | 55 747.00 | 126 824.00 | 182 571.00 |
BT Goods | 25 258.00 | | 25 258.00 | 25 258.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 12 273.00 | 792.00 | 11 481.00 | 12 273.00 |
BZ Other receivables | 16 067.00 | | 16 067.00 | 16 067.00 |
CF Cash and cash equivalents | 90 920.00 | | 90 920.00 | 90 920.00 |
CH Prepaid expenses | 2 168.00 | | 2 168.00 | 2 168.00 |
CJ TOTAL (II) | 146 686.00 | 792.00 | 145 895.00 | 146 686.00 |
CO Grand total (0 to V) | 329 258.00 | 56 539.00 | 272 719.00 | 329 258.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 41 445.00 | 27 145.00 | | 41 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 548.00 | 74 300.00 | | 50 548.00 |
DL TOTAL (I) | 102 992.00 | 112 445.00 | | 102 992.00 |
DU Loans and Debts from Credit Institutions (3) | 33 362.00 | 49 477.00 | | 33 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 003.00 | 11 903.00 | | 19 003.00 |
DX Trade payables and related accounts | 57 625.00 | 46 195.00 | | 57 625.00 |
DY Tax and social security liabilities | 59 736.00 | 63 035.00 | | 59 736.00 |
EC TOTAL (IV) | 169 726.00 | 170 610.00 | | 169 726.00 |
EE Grand total (I to V) | 272 719.00 | 283 055.00 | | 272 719.00 |
EG Accrued income and payables due within one year | 15 853.00 | 137 248.00 | | 15 853.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 666.00 | 526 650.00 | 549 316.00 | 22 666.00 |
FJ Net sales | 22 666.00 | 526 650.00 | 549 316.00 | 22 666.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 085.00 | |
FQ Other income | | | 1 265.00 | |
FR Total operating income (I) | | | 552 666.00 | |
FS Purchases of goods (including customs duties) | | | 224 712.00 | |
FT Inventory change (goods) | | | -3 780.00 | |
FW Other purchases and external expenses | | | 85 747.00 | |
FX Taxes, duties, and similar payments | | | 3 561.00 | |
FY Salaries and Wages | | | 120 919.00 | |
FZ Social Security Contributions | | | 43 858.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 686.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 792.00 | |
GE Other Expenses | | | 979.00 | |
GF Total Operating Expenses (II) | | | 490 473.00 | |
GG - OPERATING RESULT (I - II) | | | 62 192.00 | |
GR Interest and similar expenses | | | 969.00 | |
GU Total financial expenses (VI) | | | 969.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 146.00 | | | 1 146.00 |
HA Exceptional income from management transactions | | 99.00 | | |
HD Total exceptional income (VII) | | 99.00 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | 99.00 | | -35.00 |
HK Income tax | 10 641.00 | 24 878.00 | | 10 641.00 |
HL TOTAL REVENUE (I + III + V + VII) | 552 666.00 | 595 595.00 | | 552 666.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 502 118.00 | 521 296.00 | | 502 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 548.00 | 74 300.00 | | 50 548.00 |
HP References: Equipment leasing | 705.00 | 736.00 | | 705.00 |
| |
| 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 | 180 395.00 | | 2 176.00 | 180 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 464.00 | |
I4 DECREASES Grand Total | | | 182 571.00 | |
IO DECREASES Total including other intangible assets | | | 43 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 464.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 659.00 | | | 43 659.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 124 272.00 | | 2 176.00 | 124 272.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 464.00 | | | 12 464.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 061.00 | 13 686.00 | | 42 061.00 |
PE DEPRECIATION Total including other intangible assets | 2 930.00 | 183.00 | | 2 930.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 131.00 | 13 504.00 | | 39 131.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 939.00 | 1 731.00 | 1 878.00 | 939.00 |
7B Total provisions for depreciation | 939.00 | 1 731.00 | 1 878.00 | 939.00 |
7C Grand total | 939.00 | 1 731.00 | 1 878.00 | 939.00 |
UE of which provisions and reversals: - Operating | | 1 731.00 | 1 878.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | | | 8.00 | |
8B Suppliers and Related Accounts | 57 625.00 | 57 625.00 | | 57 625.00 |
8C Staff and Related Accounts | 21 108.00 | 21 108.00 | | 21 108.00 |
8D Social Security and Other Social Organizations | 34 140.00 | 34 140.00 | | 34 140.00 |
UT Other financial assets | 12 464.00 | | | 12 464.00 |
UX Other trade receivables | 11 323.00 | | | 11 323.00 |
VA Doubtful or disputed receivables | 950.00 | | | 950.00 |
VB VAT | 413.00 | | | 413.00 |
VH Loans with a maturity of more than one year at origin | 33 362.00 | 16 489.00 | 16 873.00 | 33 362.00 |
VI Group and Associates | 19 003.00 | 19 003.00 | | 19 003.00 |
VK Loans repaid during the year | 16 115.00 | | | 16 115.00 |
VM Income taxes | 15 539.00 | | | 15 539.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 032.00 | 2 032.00 | | 2 032.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 115.00 | | | 115.00 |
VS Prepaid expenses | 2 168.00 | | | 2 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 972.00 | 30 508.00 | 12 464.00 | 42 972.00 |
VW VAT | 2 456.00 | 2 456.00 | | 2 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 169 726.00 | 152 853.00 | 16 873.00 | 169 726.00 |
| |
| 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 | 3 039.00 | 3 412.00 | | 3 039.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 299.00 | 2 705.00 | | 3 299.00 |
ST Other accounts | 20 752.00 | 18 850.00 | | 20 752.00 |
XQ Rental, rental and co-ownership charges | 61 696.00 | 61 274.00 | | 61 696.00 |
YP Average staff number | 3.00 | | | 3.00 |
YQ Equipment leasing commitment | 706.00 | 735.00 | | 706.00 |
YW Business tax | 522.00 | 263.00 | | 522.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 561.00 | 3 675.00 | | 3 561.00 |
YY Amount of VAT collected | 109 864.00 | 117 313.00 | | 109 864.00 |
YZ Total deductible VAT on goods and services | 48 535.00 | 45 009.00 | | 48 535.00 |
ZE Dividends | 60 000.00 | | | 60 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 747.00 | 82 829.00 | | 85 747.00 |
