| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 250.00 | 8 250.00 | | 8 250.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AP Buildings | 70 518.00 | 29 925.00 | 40 593.00 | 70 518.00 |
AR Technical installations, industrial equipment and tools | 5 900.00 | 1 784.00 | 4 116.00 | 5 900.00 |
AT Other tangible assets | 117 457.00 | 67 288.00 | 50 168.00 | 117 457.00 |
BH Other financial assets | 21 559.00 | | 21 559.00 | 21 559.00 |
BJ TOTAL (I) | 293 684.00 | 107 247.00 | 186 437.00 | 293 684.00 |
BT Goods | 176 458.00 | | 176 458.00 | 176 458.00 |
BX Customers and related accounts | 14 339.00 | | 14 339.00 | 14 339.00 |
BZ Other receivables | 18 352.00 | | 18 352.00 | 18 352.00 |
CF Cash and cash equivalents | 5 615.00 | | 5 615.00 | 5 615.00 |
CH Prepaid expenses | 356.00 | | 356.00 | 356.00 |
CJ TOTAL (II) | 215 121.00 | | 215 121.00 | 215 121.00 |
CO Grand total (0 to V) | 508 805.00 | 107 247.00 | 401 557.00 | 508 805.00 |
CP Shares due in less than one year | 21 559.00 | | | 21 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -52 740.00 | -107 470.00 | | -52 740.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 467.00 | 54 730.00 | | 43 467.00 |
DL TOTAL (I) | 10 727.00 | -32 740.00 | | 10 727.00 |
DU Loans and Debts from Credit Institutions (3) | 73 762.00 | 133 628.00 | | 73 762.00 |
DX Trade payables and related accounts | 88 410.00 | 82 498.00 | | 88 410.00 |
DY Tax and social security liabilities | 22 260.00 | 21 071.00 | | 22 260.00 |
EA Other liabilities | 206 398.00 | 143 729.00 | | 206 398.00 |
EC TOTAL (IV) | 390 831.00 | 380 926.00 | | 390 831.00 |
EE Grand total (I to V) | 401 557.00 | 348 186.00 | | 401 557.00 |
EG Accrued income and payables due within one year | 390 831.00 | 380 926.00 | | 390 831.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 72 532.00 | 90 750.00 | | 72 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 076 631.00 | | 1 076 631.00 | 1 076 631.00 |
FG Production sold - services | 30 097.00 | | 30 097.00 | 30 097.00 |
FJ Net sales | 1 106 728.00 | | 1 106 728.00 | 1 106 728.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 156.00 | |
FR Total operating income (I) | | | 1 106 883.00 | |
FS Purchases of goods (including customs duties) | | | 789 402.00 | |
FT Inventory change (goods) | | | -46 777.00 | |
FU Purchases of raw materials and other supplies | | | 5 910.00 | |
FW Other purchases and external expenses | | | 111 710.00 | |
FX Taxes, duties, and similar payments | | | 4 368.00 | |
FY Salaries and Wages | | | 142 815.00 | |
FZ Social Security Contributions | | | 23 320.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 418.00 | |
GE Other Expenses | | | 915.00 | |
GF Total Operating Expenses (II) | | | 1 051 082.00 | |
GG - OPERATING RESULT (I - II) | | | 55 801.00 | |
GR Interest and similar expenses | | | 11 145.00 | |
GS Negative differences of foreign exchange | | | 4.00 | |
GU Total financial expenses (VI) | | | 11 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 186.00 | 925.00 | | 1 186.00 |
HF Exceptional expenses on capital transactions | | 2 364.00 | | |
HH Total exceptional expenses (VIII) | 1 186.00 | 3 289.00 | | 1 186.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 186.00 | -3 289.00 | | -1 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 106 883.00 | 1 225 921.00 | | 1 106 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 063 417.00 | 1 171 191.00 | | 1 063 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 467.00 | 54 730.00 | | 43 467.00 |
| |
| 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 | 286 444.00 | | 7 240.00 | 286 444.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 559.00 | |
I4 DECREASES Grand Total | | | 293 684.00 | |
IO DECREASES Total including other intangible assets | | | 78 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 193 875.00 | |
KD ACQUISITIONS Total including other intangible assets | 78 250.00 | | | 78 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 186 635.00 | | 7 240.00 | 186 635.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 559.00 | | | 21 559.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 829.00 | 19 418.00 | | 87 829.00 |
PE DEPRECIATION Total including other intangible assets | 8 250.00 | | | 8 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79 579.00 | 19 418.00 | | 79 579.00 |
| |
| 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 | 88 410.00 | 88 410.00 | | 88 410.00 |
8C Staff and Related Accounts | 10 585.00 | 10 585.00 | | 10 585.00 |
8D Social Security and Other Social Organizations | 8 363.00 | 8 363.00 | | 8 363.00 |
8K Other liabilities (including liabilities related to repo transactions) | 206 398.00 | 206 398.00 | | 206 398.00 |
UT Other financial assets | 21 559.00 | 21 559.00 | | 21 559.00 |
UX Other trade receivables | 14 339.00 | | | 14 339.00 |
VB VAT | 4 131.00 | | | 4 131.00 |
VG Loans with a maturity of up to one year at origin | 73 762.00 | 73 762.00 | | 73 762.00 |
VK Loans repaid during the year | 41 775.00 | | | 41 775.00 |
VM Income taxes | 8 477.00 | | | 8 477.00 |
VP Miscellaneous | 4 678.00 | | | 4 678.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 262.00 | 1 262.00 | | 1 262.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 067.00 | | | 1 067.00 |
VS Prepaid expenses | 356.00 | | | 356.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 606.00 | 54 606.00 | | 54 606.00 |
VW VAT | 2 050.00 | 2 050.00 | | 2 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 831.00 | 390 831.00 | | 390 831.00 |
| |
| 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 | 1 844.00 | 1 256.00 | | 1 844.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 903.00 | 11 197.00 | | 9 903.00 |
ST Other accounts | 49 784.00 | 45 826.00 | | 49 784.00 |
XQ Rental, rental and co-ownership charges | 47 523.00 | 48 284.00 | | 47 523.00 |
YP Average staff number | 7.00 | 6.00 | | 7.00 |
YT Subcontracting | 4 501.00 | 2 175.00 | | 4 501.00 |
YU External personnel | | 6 369.00 | | |
YW Business tax | 2 524.00 | 2 062.00 | | 2 524.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 368.00 | 3 318.00 | | 4 368.00 |
YY Amount of VAT collected | 89 467.00 | 93 844.00 | | 89 467.00 |
YZ Total deductible VAT on goods and services | 78 442.00 | 87 452.00 | | 78 442.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 111 710.00 | 113 850.00 | | 111 710.00 |
