| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 48 250.00 | | 48 250.00 | 48 250.00 |
AJ Other Intangible Assets | 4 498.00 | 4 498.00 | | 4 498.00 |
AR Technical installations, industrial equipment and tools | 57 958.00 | 54 280.00 | 3 678.00 | 57 958.00 |
AT Other tangible assets | 17 486.00 | 14 823.00 | 2 664.00 | 17 486.00 |
BJ TOTAL (I) | 128 192.00 | 73 601.00 | 54 591.00 | 128 192.00 |
BR Intermediate and finished products | 26 647.00 | | 26 647.00 | 26 647.00 |
BT Goods | 602 041.00 | 75 800.00 | 526 241.00 | 602 041.00 |
BV Advances and down payments on orders | 1 078.00 | | 1 078.00 | 1 078.00 |
BX Customers and related accounts | 63 610.00 | | 63 610.00 | 63 610.00 |
BZ Other receivables | 17 123.00 | | 17 123.00 | 17 123.00 |
CF Cash and cash equivalents | 53 195.00 | | 53 195.00 | 53 195.00 |
CH Prepaid expenses | 6 276.00 | | 6 276.00 | 6 276.00 |
CJ TOTAL (II) | 769 969.00 | 75 800.00 | 694 169.00 | 769 969.00 |
CO Grand total (0 to V) | 898 162.00 | 149 401.00 | 748 761.00 | 898 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 217 223.00 | 180 728.00 | | 217 223.00 |
DH Retained earnings | 14 000.00 | 14 000.00 | | 14 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 440.00 | 36 495.00 | | 38 440.00 |
DL TOTAL (I) | 277 913.00 | 239 473.00 | | 277 913.00 |
DU Loans and Debts from Credit Institutions (3) | 27 117.00 | 65 194.00 | | 27 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 310 366.00 | 287 662.00 | | 310 366.00 |
DX Trade payables and related accounts | 76 695.00 | 79 066.00 | | 76 695.00 |
DY Tax and social security liabilities | 55 230.00 | 46 646.00 | | 55 230.00 |
EA Other liabilities | 1 441.00 | 35 938.00 | | 1 441.00 |
EC TOTAL (IV) | 470 847.00 | 514 506.00 | | 470 847.00 |
EE Grand total (I to V) | 748 761.00 | 753 978.00 | | 748 761.00 |
EG Accrued income and payables due within one year | 200 481.00 | 239 779.00 | | 200 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 222 976.00 | | 2 222 976.00 | 2 222 976.00 |
FG Production sold - services | 48 730.00 | | 48 730.00 | 48 730.00 |
FJ Net sales | 2 271 706.00 | | 2 271 706.00 | 2 271 706.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 87 341.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 2 359 056.00 | |
FS Purchases of goods (including customs duties) | | | 1 894 510.00 | |
FT Inventory change (goods) | | | 33 385.00 | |
FW Other purchases and external expenses | | | 114 919.00 | |
FX Taxes, duties, and similar payments | | | 13 205.00 | |
FY Salaries and Wages | | | 121 745.00 | |
FZ Social Security Contributions | | | 50 894.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 742.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 75 800.00 | |
GE Other Expenses | | | 418.00 | |
GF Total Operating Expenses (II) | | | 2 307 618.00 | |
GG - OPERATING RESULT (I - II) | | | 51 438.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 5 329.00 | |
GU Total financial expenses (VI) | | | 5 329.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 741.00 | 9 893.00 | | 15 741.00 |
A2 TOTAL ASSETS | 17 024.00 | 16 336.00 | | 17 024.00 |
HA Exceptional income from management transactions | 120.00 | 68.00 | | 120.00 |
HD Total exceptional income (VII) | 120.00 | 68.00 | | 120.00 |
HE Exceptional expenses on management operations | 1 336.00 | 1 934.00 | | 1 336.00 |
HH Total exceptional expenses (VIII) | 1 336.00 | 1 934.00 | | 1 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 216.00 | -1 866.00 | | -1 216.00 |
HK Income tax | 6 454.00 | 6 830.00 | | 6 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 359 177.00 | 2 291 539.00 | | 2 359 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 320 737.00 | 2 255 043.00 | | 2 320 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 440.00 | 36 495.00 | | 38 440.00 |
| |
| 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 | 125 928.00 | | 2 265.00 | 125 928.00 |
I4 DECREASES Grand Total | | | 128 192.00 | |
IO DECREASES Total including other intangible assets | | | 52 748.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 75 444.00 | |
KD ACQUISITIONS Total including other intangible assets | 52 748.00 | | | 52 748.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 179.00 | | 2 265.00 | 73 179.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 859.00 | 2 742.00 | | 70 859.00 |
PE DEPRECIATION Total including other intangible assets | 4 498.00 | | | 4 498.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 361.00 | 2 742.00 | | 66 361.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 71 600.00 | 75 800.00 | 71 600.00 | 71 600.00 |
7B Total provisions for depreciation | 71 600.00 | 75 800.00 | 71 600.00 | 71 600.00 |
7C Grand total | 71 600.00 | 75 800.00 | 71 600.00 | 71 600.00 |
UE of which provisions and reversals: - Operating | | 75 800.00 | 71 600.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 40 000.00 | 40 000.00 | | 40 000.00 |
8B Suppliers and Related Accounts | 76 695.00 | 76 695.00 | | 76 695.00 |
8C Staff and Related Accounts | 14 287.00 | 14 287.00 | | 14 287.00 |
8D Social Security and Other Social Organizations | 16 055.00 | 16 055.00 | | 16 055.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 441.00 | 1 441.00 | | 1 441.00 |
UX Other trade receivables | 63 610.00 | | | 63 610.00 |
VB VAT | 10 386.00 | | | 10 386.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VH Loans with a maturity of more than one year at origin | 27 065.00 | 27 065.00 | | 27 065.00 |
VI Group and Associates | 270 366.00 | | 270 366.00 | 270 366.00 |
VK Loans repaid during the year | 38 029.00 | | | 38 029.00 |
VM Income taxes | 6 379.00 | | | 6 379.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 586.00 | 2 586.00 | | 2 586.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 357.00 | | | 357.00 |
VS Prepaid expenses | 6 276.00 | | | 6 276.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 009.00 | 87 009.00 | | 87 009.00 |
VW VAT | 22 302.00 | 22 302.00 | | 22 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 470 847.00 | 200 481.00 | 270 366.00 | 470 847.00 |
| |
| 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 | 11 496.00 | 5 954.00 | | 11 496.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 396.00 | 7 879.00 | | 7 396.00 |
ST Other accounts | 59 127.00 | 57 164.00 | | 59 127.00 |
XQ Rental, rental and co-ownership charges | 15 468.00 | 15 618.00 | | 15 468.00 |
YT Subcontracting | 32 928.00 | 46 446.00 | | 32 928.00 |
YV Retrocessions of fees, commissions and brokerage | | 2 050.00 | | |
YW Business tax | 1 709.00 | 1 768.00 | | 1 709.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 205.00 | 7 722.00 | | 13 205.00 |
YY Amount of VAT collected | 126 430.00 | 148 334.00 | | 126 430.00 |
YZ Total deductible VAT on goods and services | 71 176.00 | 88 332.00 | | 71 176.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 114 919.00 | 129 157.00 | | 114 919.00 |
