| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 281 959.00 | | 281 959.00 | 281 959.00 |
AP Buildings | 86 622.00 | 83 930.00 | 2 692.00 | 86 622.00 |
AR Technical installations, industrial equipment and tools | 188 073.00 | 175 468.00 | 12 605.00 | 188 073.00 |
AT Other tangible assets | 180 151.00 | 177 676.00 | 2 476.00 | 180 151.00 |
BD Other fixed assets | 144.00 | | 144.00 | 144.00 |
BH Other financial assets | 7 913.00 | | 7 913.00 | 7 913.00 |
BJ TOTAL (I) | 749 863.00 | 437 074.00 | 312 789.00 | 749 863.00 |
BL Raw materials, supplies | 3 395.00 | | 3 395.00 | 3 395.00 |
BT Goods | 6 708.00 | | 6 708.00 | 6 708.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 126 878.00 | | 126 878.00 | 126 878.00 |
CF Cash and cash equivalents | 197 840.00 | | 197 840.00 | 197 840.00 |
CJ TOTAL (II) | 334 820.00 | | 334 820.00 | 334 820.00 |
CO Grand total (0 to V) | 1 084 683.00 | 437 074.00 | 647 609.00 | 1 084 683.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 349 280.00 | 314 891.00 | | 349 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 676.00 | 34 389.00 | | 16 676.00 |
DL TOTAL (I) | 374 341.00 | 357 665.00 | | 374 341.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 000.00 | 107 000.00 | | 110 000.00 |
DX Trade payables and related accounts | 84 220.00 | 80 695.00 | | 84 220.00 |
DY Tax and social security liabilities | 60 599.00 | 45 616.00 | | 60 599.00 |
DZ Fixed asset liabilities and related accounts | 4 800.00 | | | 4 800.00 |
EA Other liabilities | 13 650.00 | 13 514.00 | | 13 650.00 |
EC TOTAL (IV) | 273 269.00 | 246 825.00 | | 273 269.00 |
EE Grand total (I to V) | 647 609.00 | 604 490.00 | | 647 609.00 |
EG Accrued income and payables due within one year | 163 269.00 | 139 825.00 | | 163 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 304 530.00 | | 1 304 530.00 | 1 304 530.00 |
FG Production sold - services | 1 440.00 | | 1 440.00 | 1 440.00 |
FJ Net sales | 1 305 970.00 | | 1 305 970.00 | 1 305 970.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 143.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 306 114.00 | |
FS Purchases of goods (including customs duties) | | | 764 344.00 | |
FT Inventory change (goods) | | | -2 227.00 | |
FU Purchases of raw materials and other supplies | | | 18 402.00 | |
FV Inventory change (raw materials and supplies) | | | -690.00 | |
FW Other purchases and external expenses | | | 144 664.00 | |
FX Taxes, duties, and similar payments | | | 26 908.00 | |
FY Salaries and Wages | | | 253 305.00 | |
FZ Social Security Contributions | | | 62 826.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 466.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 286 999.00 | |
GG - OPERATING RESULT (I - II) | | | 19 114.00 | |
GR Interest and similar expenses | | | 1 243.00 | |
GU Total financial expenses (VI) | | | 1 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 143.00 | 11 951.00 | | 143.00 |
A2 TOTAL ASSETS | 9 831.00 | 9 723.00 | | 9 831.00 |
HB Exceptional income from capital transactions | | 1 060.00 | | |
HD Total exceptional income (VII) | | 1 060.00 | | |
HE Exceptional expenses on management operations | 603.00 | 434.00 | | 603.00 |
HH Total exceptional expenses (VIII) | 603.00 | 434.00 | | 603.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -603.00 | 626.00 | | -603.00 |
HK Income tax | 593.00 | 4 324.00 | | 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 306 114.00 | 1 343 503.00 | | 1 306 114.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 289 438.00 | 1 309 115.00 | | 1 289 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 676.00 | 34 389.00 | | 16 676.00 |
HP References: Equipment leasing | 18 531.00 | 15 257.00 | | 18 531.00 |
| |
| 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 | 736 755.00 | | 13 108.00 | 736 755.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 057.00 | |
I4 DECREASES Grand Total | | | 749 863.00 | |
IO DECREASES Total including other intangible assets | | | 281 959.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 454 847.00 | |
KD ACQUISITIONS Total including other intangible assets | 281 959.00 | | | 281 959.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 446 747.00 | | 8 100.00 | 446 747.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 049.00 | | 5 008.00 | 8 049.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 417 608.00 | 19 466.00 | | 417 608.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 417 608.00 | 19 466.00 | | 417 608.00 |
| |
| 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 | 84 220.00 | 84 220.00 | | 84 220.00 |
8C Staff and Related Accounts | 16 346.00 | 16 346.00 | | 16 346.00 |
8D Social Security and Other Social Organizations | 42 546.00 | 42 546.00 | | 42 546.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 800.00 | 4 800.00 | | 4 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 650.00 | 13 650.00 | | 13 650.00 |
UT Other financial assets | 7 913.00 | | | 7 913.00 |
VB VAT | 3 923.00 | | | 3 923.00 |
VI Group and Associates | 110 000.00 | | 110 000.00 | 110 000.00 |
VM Income taxes | 17 955.00 | | | 17 955.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 105 000.00 | | | 105 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 791.00 | 126 878.00 | 7 913.00 | 134 791.00 |
VW VAT | 1 707.00 | 1 707.00 | | 1 707.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 273 269.00 | 163 269.00 | 110 000.00 | 273 269.00 |
| |
| 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 | 23 725.00 | 25 810.00 | | 23 725.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 282.00 | 7 963.00 | | 9 282.00 |
ST Other accounts | 71 256.00 | 65 421.00 | | 71 256.00 |
XQ Rental, rental and co-ownership charges | 64 127.00 | 63 788.00 | | 64 127.00 |
YP Average staff number | 13.00 | | | 13.00 |
YQ Equipment leasing commitment | 89 964.00 | 95 560.00 | | 89 964.00 |
YW Business tax | 3 183.00 | 3 091.00 | | 3 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26 908.00 | 28 901.00 | | 26 908.00 |
YY Amount of VAT collected | 77 810.00 | 76 902.00 | | 77 810.00 |
YZ Total deductible VAT on goods and services | 68 928.00 | 65 466.00 | | 68 928.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 144 664.00 | 137 171.00 | | 144 664.00 |
