| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 000.00 | 1 000.00 | | 1 000.00 |
AH Goodwill | 27 441.00 | | 27 441.00 | 27 441.00 |
AR Technical installations, industrial equipment and tools | 5 242.00 | 5 242.00 | | 5 242.00 |
AT Other tangible assets | 105 914.00 | 99 755.00 | 6 160.00 | 105 914.00 |
BD Other fixed assets | 32.00 | | 32.00 | 32.00 |
BH Other financial assets | 4 116.00 | | 4 116.00 | 4 116.00 |
BJ TOTAL (I) | 143 761.00 | 105 996.00 | 37 765.00 | 143 761.00 |
BT Goods | 146 366.00 | | 146 366.00 | 146 366.00 |
BZ Other receivables | 5 251.00 | | 5 251.00 | 5 251.00 |
CF Cash and cash equivalents | 59 729.00 | | 59 729.00 | 59 729.00 |
CH Prepaid expenses | 1 410.00 | | 1 410.00 | 1 410.00 |
CJ TOTAL (II) | 212 756.00 | | 212 756.00 | 212 756.00 |
CO Grand total (0 to V) | 356 517.00 | 105 996.00 | 250 521.00 | 356 517.00 |
CP Shares due in less than one year | 4 116.00 | | | 4 116.00 |
CU Other investments | 16.00 | | 16.00 | 16.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 149 010.00 | 160 671.00 | | 149 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 393.00 | -10 461.00 | | 4 393.00 |
DL TOTAL (I) | 195 326.00 | 192 133.00 | | 195 326.00 |
DU Loans and Debts from Credit Institutions (3) | 140.00 | 136.00 | | 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89.00 | | | 89.00 |
DX Trade payables and related accounts | 28 450.00 | 18 015.00 | | 28 450.00 |
DY Tax and social security liabilities | 23 657.00 | 18 828.00 | | 23 657.00 |
EA Other liabilities | 2 859.00 | 2 190.00 | | 2 859.00 |
EC TOTAL (IV) | 55 195.00 | 39 169.00 | | 55 195.00 |
EE Grand total (I to V) | 250 521.00 | 231 302.00 | | 250 521.00 |
EG Accrued income and payables due within one year | 55 195.00 | 39 169.00 | | 55 195.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 140.00 | 136.00 | | 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 210 997.00 | | 210 997.00 | 210 997.00 |
FJ Net sales | 210 997.00 | | 210 997.00 | 210 997.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 586.00 | |
FQ Other income | | | 85.00 | |
FR Total operating income (I) | | | 211 668.00 | |
FS Purchases of goods (including customs duties) | | | 52 942.00 | |
FT Inventory change (goods) | | | 3 764.00 | |
FU Purchases of raw materials and other supplies | | | 632.00 | |
FW Other purchases and external expenses | | | 66 983.00 | |
FX Taxes, duties, and similar payments | | | 2 730.00 | |
FY Salaries and Wages | | | 60 775.00 | |
FZ Social Security Contributions | | | 18 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 289.00 | |
GE Other Expenses | | | 51.00 | |
GF Total Operating Expenses (II) | | | 207 238.00 | |
GG - OPERATING RESULT (I - II) | | | 4 430.00 | |
GL Other interest and similar income | | | 24.00 | |
GP Total financial income (V) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 586.00 | 960.00 | | 586.00 |
HA Exceptional income from management transactions | 74.00 | | | 74.00 |
HD Total exceptional income (VII) | 74.00 | | | 74.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -61.00 | | | -61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 211 765.00 | 202 571.00 | | 211 765.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 373.00 | 213 032.00 | | 207 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 393.00 | -10 461.00 | | 4 393.00 |
HP References: Equipment leasing | 4 008.00 | 4 008.00 | | 4 008.00 |
| |
| 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 | 142 891.00 | | 870.00 | 142 891.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 164.00 | |
I4 DECREASES Grand Total | | | 143 761.00 | |
IO DECREASES Total including other intangible assets | | | 28 441.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 156.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 441.00 | | | 28 441.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 286.00 | | 870.00 | 110 286.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 164.00 | | | 4 164.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 708.00 | 1 289.00 | | 104 708.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 708.00 | 1 289.00 | | 103 708.00 |
| |
| 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 | 28 450.00 | 28 450.00 | | 28 450.00 |
8C Staff and Related Accounts | 9 868.00 | 9 868.00 | | 9 868.00 |
8D Social Security and Other Social Organizations | 6 847.00 | 6 847.00 | | 6 847.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 859.00 | 2 859.00 | | 2 859.00 |
UT Other financial assets | 4 116.00 | 4 116.00 | | 4 116.00 |
VB VAT | 814.00 | | | 814.00 |
VC Group and associates | 1 000.00 | | | 1 000.00 |
VG Loans with a maturity of up to one year at origin | 140.00 | 140.00 | | 140.00 |
VI Group and Associates | 89.00 | 89.00 | | 89.00 |
VM Income taxes | 3 360.00 | | | 3 360.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 251.00 | 1 251.00 | | 1 251.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 77.00 | | | 77.00 |
VS Prepaid expenses | 1 410.00 | | | 1 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 777.00 | 10 777.00 | | 10 777.00 |
VW VAT | 5 691.00 | 5 691.00 | | 5 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 195.00 | 55 195.00 | | 55 195.00 |
| |
| 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 | 1 622.00 | 1 432.00 | | 1 622.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 356.00 | 6 860.00 | | 6 356.00 |
ST Other accounts | 27 938.00 | 25 744.00 | | 27 938.00 |
XQ Rental, rental and co-ownership charges | 11 894.00 | 11 894.00 | | 11 894.00 |
YQ Equipment leasing commitment | 6 346.00 | 10 354.00 | | 6 346.00 |
YT Subcontracting | 20 794.00 | 23 470.00 | | 20 794.00 |
YW Business tax | 1 108.00 | 1 129.00 | | 1 108.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 730.00 | 2 561.00 | | 2 730.00 |
YY Amount of VAT collected | 42 496.00 | 40 338.00 | | 42 496.00 |
YZ Total deductible VAT on goods and services | 21 083.00 | 21 851.00 | | 21 083.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 983.00 | 67 968.00 | | 66 983.00 |
