| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AR Technical installations, industrial equipment and tools | 11 102.00 | 6 151.00 | 4 951.00 | 11 102.00 |
AT Other tangible assets | 232 124.00 | 177 230.00 | 54 894.00 | 232 124.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 497 227.00 | 183 382.00 | 313 845.00 | 497 227.00 |
BT Goods | 9 535.00 | | 9 535.00 | 9 535.00 |
BV Advances and down payments on orders | 681.00 | | 681.00 | 681.00 |
BZ Other receivables | 17 799.00 | | 17 799.00 | 17 799.00 |
CF Cash and cash equivalents | 4 635.00 | | 4 635.00 | 4 635.00 |
CH Prepaid expenses | 13 750.00 | | 13 750.00 | 13 750.00 |
CJ TOTAL (II) | 46 400.00 | | 46 400.00 | 46 400.00 |
CO Grand total (0 to V) | 543 627.00 | 183 382.00 | 360 245.00 | 543 627.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DE Statutory or contractual reserves | 162 000.00 | 151 000.00 | | 162 000.00 |
DF Regulated reserves (1) | 147.00 | 147.00 | | 147.00 |
DH Retained earnings | 621.00 | 255.00 | | 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 062.00 | 11 366.00 | | 17 062.00 |
DL TOTAL (I) | 189 745.00 | 172 683.00 | | 189 745.00 |
DU Loans and Debts from Credit Institutions (3) | 76 486.00 | 105 421.00 | | 76 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 755.00 | 20 476.00 | | 7 755.00 |
DX Trade payables and related accounts | 68 298.00 | 74 893.00 | | 68 298.00 |
DY Tax and social security liabilities | 17 962.00 | 22 514.00 | | 17 962.00 |
EC TOTAL (IV) | 170 500.00 | 223 304.00 | | 170 500.00 |
EE Grand total (I to V) | 360 245.00 | 395 986.00 | | 360 245.00 |
EG Accrued income and payables due within one year | 170 500.00 | 163 900.00 | | 170 500.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16 994.00 | 19 173.00 | | 16 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 863 441.00 | | 863 441.00 | 863 441.00 |
FJ Net sales | 863 441.00 | | 863 441.00 | 863 441.00 |
FO Operating subsidies | | | 1 161.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 864 603.00 | |
FS Purchases of goods (including customs duties) | | | 514 786.00 | |
FT Inventory change (goods) | | | -1 695.00 | |
FW Other purchases and external expenses | | | 154 316.00 | |
FX Taxes, duties, and similar payments | | | 4 655.00 | |
FY Salaries and Wages | | | 121 470.00 | |
FZ Social Security Contributions | | | 17 732.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 669.00 | |
GE Other Expenses | | | 271.00 | |
GF Total Operating Expenses (II) | | | 831 203.00 | |
GG - OPERATING RESULT (I - II) | | | 33 399.00 | |
GR Interest and similar expenses | | | 6 111.00 | |
GU Total financial expenses (VI) | | | 6 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 364.00 | | |
A4 Equity method investments | 229.00 | 210.00 | | 229.00 |
HA Exceptional income from management transactions | 90.00 | | | 90.00 |
HD Total exceptional income (VII) | 90.00 | | | 90.00 |
HE Exceptional expenses on management operations | 5 845.00 | 11 933.00 | | 5 845.00 |
HF Exceptional expenses on capital transactions | | 7 475.00 | | |
HH Total exceptional expenses (VIII) | 5 845.00 | 19 408.00 | | 5 845.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 755.00 | -19 408.00 | | -5 755.00 |
HK Income tax | 4 471.00 | 2 958.00 | | 4 471.00 |
HL TOTAL REVENUE (I + III + V + VII) | 864 693.00 | 871 532.00 | | 864 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 847 630.00 | 860 166.00 | | 847 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 062.00 | 11 366.00 | | 17 062.00 |
HP References: Equipment leasing | 9 031.00 | 6 697.00 | | 9 031.00 |
| |
| 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 | 497 254.00 | | 574.00 | 497 254.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000.00 | |
I4 DECREASES Grand Total | | 602.00 | 497 227.00 | |
IO DECREASES Total including other intangible assets | | | 250 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 602.00 | 243 227.00 | |
KD ACQUISITIONS Total including other intangible assets | 250 000.00 | | | 250 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 243 254.00 | | 574.00 | 243 254.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000.00 | | | 4 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 164 314.00 | 19 669.00 | 602.00 | 164 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164 314.00 | 19 669.00 | 602.00 | 164 314.00 |
| |
| 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 | 68 298.00 | 68 298.00 | | 68 298.00 |
8C Staff and Related Accounts | 7 119.00 | 7 119.00 | | 7 119.00 |
8D Social Security and Other Social Organizations | 5 296.00 | 5 296.00 | | 5 296.00 |
UT Other financial assets | 4 000.00 | | | 4 000.00 |
VB VAT | 11 977.00 | | | 11 977.00 |
VG Loans with a maturity of up to one year at origin | 17 083.00 | 17 083.00 | | 17 083.00 |
VH Loans with a maturity of more than one year at origin | 86 132.00 | 26 728.00 | 59 404.00 | 86 132.00 |
VI Group and Associates | 7 755.00 | 7 755.00 | | 7 755.00 |
VK Loans repaid during the year | 26 728.00 | | | 26 728.00 |
VM Income taxes | 419.00 | | | 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 444.00 | 3 444.00 | | 3 444.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 403.00 | | | 5 403.00 |
VS Prepaid expenses | 13 750.00 | | | 13 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 549.00 | 31 549.00 | 4 000.00 | 35 549.00 |
VW VAT | 2 103.00 | 2 103.00 | | 2 103.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 231.00 | 137 826.00 | 59 404.00 | 197 231.00 |
