| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 402 349.00 | | 402 349.00 | 402 349.00 |
AR Technical installations, industrial equipment and tools | 38 633.00 | 38 588.00 | 45.00 | 38 633.00 |
AT Other tangible assets | 72 680.00 | 58 167.00 | 14 513.00 | 72 680.00 |
BH Other financial assets | 102.00 | | 102.00 | 102.00 |
BJ TOTAL (I) | 533 966.00 | 96 755.00 | 437 211.00 | 533 966.00 |
BL Raw materials, supplies | 44 798.00 | | 44 798.00 | 44 798.00 |
BX Customers and related accounts | 25 200.00 | | 25 200.00 | 25 200.00 |
BZ Other receivables | 317 901.00 | | 317 901.00 | 317 901.00 |
CF Cash and cash equivalents | 19 916.00 | | 19 916.00 | 19 916.00 |
CJ TOTAL (II) | 407 815.00 | | 407 815.00 | 407 815.00 |
CO Grand total (0 to V) | 941 781.00 | 96 755.00 | 845 026.00 | 941 781.00 |
CU Other investments | 20 201.00 | | 20 201.00 | 20 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | | | 7 700.00 |
DD Legal reserve (1) | 770.00 | | | 770.00 |
DH Retained earnings | 465 291.00 | | | 465 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75.00 | | | 75.00 |
DL TOTAL (I) | 473 836.00 | | | 473 836.00 |
DU Loans and Debts from Credit Institutions (3) | 23 155.00 | | | 23 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240 232.00 | | | 240 232.00 |
DX Trade payables and related accounts | 78 345.00 | | | 78 345.00 |
DY Tax and social security liabilities | 29 457.00 | | | 29 457.00 |
EC TOTAL (IV) | 371 189.00 | | | 371 189.00 |
EE Grand total (I to V) | 845 026.00 | | | 845 026.00 |
EG Accrued income and payables due within one year | 371 189.00 | | | 371 189.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 418.00 | | | 19 418.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 774 026.00 | | 774 026.00 | 774 026.00 |
FJ Net sales | 774 026.00 | | 774 026.00 | 774 026.00 |
FQ Other income | | | 121.00 | |
FR Total operating income (I) | | | 774 147.00 | |
FU Purchases of raw materials and other supplies | | | 152 809.00 | |
FV Inventory change (raw materials and supplies) | | | 882.00 | |
FW Other purchases and external expenses | | | 207 357.00 | |
FX Taxes, duties, and similar payments | | | 19 197.00 | |
FY Salaries and Wages | | | 267 397.00 | |
FZ Social Security Contributions | | | 97 247.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 990.00 | |
GE Other Expenses | | | 443.00 | |
GF Total Operating Expenses (II) | | | 757 321.00 | |
GG - OPERATING RESULT (I - II) | | | 16 825.00 | |
GI Supported loss or transferred profit (IV) | | | 13 362.00 | |
GR Interest and similar expenses | | | 2 429.00 | |
GU Total financial expenses (VI) | | | 2 429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 65 448.00 | | | 65 448.00 |
HE Exceptional expenses on management operations | 210.00 | | | 210.00 |
HH Total exceptional expenses (VIII) | 210.00 | | | 210.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -210.00 | | | -210.00 |
HK Income tax | 749.00 | | | 749.00 |
HL TOTAL REVENUE (I + III + V + VII) | 774 147.00 | | | 774 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 774 071.00 | | | 774 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75.00 | | | 75.00 |
HP References: Equipment leasing | 37 030.00 | | | 37 030.00 |
| |
| 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 | 533 217.00 | | 749.00 | 533 217.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 303.00 | |
I4 DECREASES Grand Total | | | 533 966.00 | |
IO DECREASES Total including other intangible assets | | | 402 349.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 314.00 | |
KD ACQUISITIONS Total including other intangible assets | 402 349.00 | | | 402 349.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 565.00 | | 749.00 | 110 565.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 303.00 | | | 20 303.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 765.00 | 11 990.00 | | 84 765.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 84 765.00 | 11 990.00 | | 84 765.00 |
| |
| 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 | 78 345.00 | 78 345.00 | | 78 345.00 |
8C Staff and Related Accounts | 5 259.00 | 5 259.00 | | 5 259.00 |
8D Social Security and Other Social Organizations | 16 327.00 | 16 327.00 | | 16 327.00 |
UT Other financial assets | 102.00 | | | 102.00 |
UX Other trade receivables | 25 200.00 | | | 25 200.00 |
UZ Social Security, other social security organizations | 1 563.00 | | | 1 563.00 |
VC Group and associates | 302 391.00 | | | 302 391.00 |
VG Loans with a maturity of up to one year at origin | 19 418.00 | 19 418.00 | | 19 418.00 |
VH Loans with a maturity of more than one year at origin | 3 737.00 | 3 737.00 | | 3 737.00 |
VI Group and Associates | 240 232.00 | 240 232.00 | | 240 232.00 |
VK Loans repaid during the year | 6 256.00 | | | 6 256.00 |
VM Income taxes | 9 348.00 | | | 9 348.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 734.00 | 1 734.00 | | 1 734.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 599.00 | | | 4 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 203.00 | 343 101.00 | 102.00 | 343 203.00 |
VW VAT | 6 137.00 | 6 137.00 | | 6 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 371 189.00 | 371 189.00 | | 371 189.00 |
| |
| 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 | 18 936.00 | | | 18 936.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 24 571.00 | | | 24 571.00 |
ST Other accounts | 109 143.00 | | | 109 143.00 |
XQ Rental, rental and co-ownership charges | 73 618.00 | | | 73 618.00 |
YT Subcontracting | 26.00 | | | 26.00 |
YW Business tax | 261.00 | | | 261.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 19 197.00 | | | 19 197.00 |
YY Amount of VAT collected | 7 511.00 | | | 7 511.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 207 357.00 | | | 207 357.00 |
