| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 295 000.00 | | 295 000.00 | 295 000.00 |
AR Technical installations, industrial equipment and tools | 21 482.00 | 14 876.00 | 6 606.00 | 21 482.00 |
AT Other tangible assets | 36 583.00 | 13 722.00 | 22 861.00 | 36 583.00 |
BJ TOTAL (I) | 353 065.00 | 28 598.00 | 324 467.00 | 353 065.00 |
BL Raw materials, supplies | 10 570.00 | | 10 570.00 | 10 570.00 |
BX Customers and related accounts | 3 610.00 | | 3 610.00 | 3 610.00 |
BZ Other receivables | 7 974.00 | | 7 974.00 | 7 974.00 |
CD Marketable securities | 32.00 | | 32.00 | 32.00 |
CF Cash and cash equivalents | 19 631.00 | | 19 631.00 | 19 631.00 |
CJ TOTAL (II) | 41 816.00 | | 41 816.00 | 41 816.00 |
CO Grand total (0 to V) | 394 881.00 | 28 598.00 | 366 283.00 | 394 881.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 119 427.00 | 97 854.00 | | 119 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 390.00 | 21 573.00 | | 33 390.00 |
DL TOTAL (I) | 154 467.00 | 121 077.00 | | 154 467.00 |
DU Loans and Debts from Credit Institutions (3) | 118 535.00 | 163 285.00 | | 118 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 440.00 | 30 224.00 | | 41 440.00 |
DX Trade payables and related accounts | 25 868.00 | 39 551.00 | | 25 868.00 |
DY Tax and social security liabilities | 25 832.00 | 25 407.00 | | 25 832.00 |
EA Other liabilities | 143.00 | 143.00 | | 143.00 |
EC TOTAL (IV) | 211 816.00 | 258 609.00 | | 211 816.00 |
EE Grand total (I to V) | 366 283.00 | 379 685.00 | | 366 283.00 |
EG Accrued income and payables due within one year | 140 345.00 | 144 073.00 | | 140 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 382 904.00 | | 382 904.00 | 382 904.00 |
FJ Net sales | 382 904.00 | | 382 904.00 | 382 904.00 |
FO Operating subsidies | | | 2 333.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 385 240.00 | |
FU Purchases of raw materials and other supplies | | | 116 606.00 | |
FV Inventory change (raw materials and supplies) | | | 13 087.00 | |
FW Other purchases and external expenses | | | 47 840.00 | |
FX Taxes, duties, and similar payments | | | 6 511.00 | |
FY Salaries and Wages | | | 121 121.00 | |
FZ Social Security Contributions | | | 25 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 826.00 | |
GE Other Expenses | | | 1 867.00 | |
GF Total Operating Expenses (II) | | | 342 023.00 | |
GG - OPERATING RESULT (I - II) | | | 43 218.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 4 397.00 | |
GU Total financial expenses (VI) | | | 4 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 45.00 | | |
A2 TOTAL ASSETS | 13 578.00 | 11 853.00 | | 13 578.00 |
HB Exceptional income from capital transactions | | 10 000.00 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HE Exceptional expenses on management operations | 192.00 | 82.00 | | 192.00 |
HF Exceptional expenses on capital transactions | | 14 475.00 | | |
HH Total exceptional expenses (VIII) | 192.00 | 14 557.00 | | 192.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -192.00 | -4 557.00 | | -192.00 |
HK Income tax | 5 239.00 | 3 297.00 | | 5 239.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 241.00 | 385 974.00 | | 385 241.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 351 850.00 | 364 401.00 | | 351 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 390.00 | 21 573.00 | | 33 390.00 |
| |
| 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 | 342 665.00 | | 10 400.00 | 342 665.00 |
I4 DECREASES Grand Total | | | 353 065.00 | |
IO DECREASES Total including other intangible assets | | | 295 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 065.00 | |
KD ACQUISITIONS Total including other intangible assets | 295 000.00 | | | 295 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 665.00 | | 10 400.00 | 47 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 772.00 | 9 826.00 | | 18 772.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 772.00 | 9 826.00 | | 18 772.00 |
| |
| 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 | 25 868.00 | 25 868.00 | | 25 868.00 |
8C Staff and Related Accounts | 9 200.00 | 9 200.00 | | 9 200.00 |
8D Social Security and Other Social Organizations | 15 382.00 | 15 382.00 | | 15 382.00 |
8K Other liabilities (including liabilities related to repo transactions) | 143.00 | 143.00 | | 143.00 |
UX Other trade receivables | 3 610.00 | | | 3 610.00 |
VB VAT | 3 413.00 | | | 3 413.00 |
VG Loans with a maturity of up to one year at origin | 922.00 | 922.00 | | 922.00 |
VH Loans with a maturity of more than one year at origin | 117 613.00 | 46 141.00 | 71 472.00 | 117 613.00 |
VI Group and Associates | 41 440.00 | 41 440.00 | | 41 440.00 |
VK Loans repaid during the year | 44 971.00 | | | 44 971.00 |
VM Income taxes | 3 280.00 | | | 3 280.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 280.00 | | | 1 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 584.00 | 11 584.00 | | 11 584.00 |
VW VAT | 1 250.00 | 1 250.00 | | 1 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 816.00 | 140 345.00 | 71 472.00 | 211 816.00 |
| |
| 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 | 5 376.00 | 5 477.00 | | 5 376.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 474.00 | 6 647.00 | | 6 474.00 |
ST Other accounts | 29 763.00 | 32 251.00 | | 29 763.00 |
XQ Rental, rental and co-ownership charges | 11 493.00 | 12 935.00 | | 11 493.00 |
YT Subcontracting | 109.00 | | | 109.00 |
YW Business tax | 1 135.00 | 1 361.00 | | 1 135.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 511.00 | 6 838.00 | | 6 511.00 |
YY Amount of VAT collected | 51 042.00 | 50 055.00 | | 51 042.00 |
YZ Total deductible VAT on goods and services | 30 529.00 | 33 761.00 | | 30 529.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 47 840.00 | 51 832.00 | | 47 840.00 |
