| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 000.00 | | 1 000.00 | 1 000.00 |
AT Other tangible assets | 60 039.00 | 56 000.00 | 4 039.00 | 60 039.00 |
BH Other financial assets | 1 695.00 | | 1 695.00 | 1 695.00 |
BJ TOTAL (I) | 62 734.00 | 56 000.00 | 6 734.00 | 62 734.00 |
BT Goods | 27 954.00 | | 27 954.00 | 27 954.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 52 456.00 | | 52 456.00 | 52 456.00 |
BZ Other receivables | 8 144.00 | | 8 144.00 | 8 144.00 |
CF Cash and cash equivalents | 115 646.00 | | 115 646.00 | 115 646.00 |
CH Prepaid expenses | 21 642.00 | | 21 642.00 | 21 642.00 |
CJ TOTAL (II) | 225 842.00 | | 225 842.00 | 225 842.00 |
CO Grand total (0 to V) | 288 575.00 | 56 000.00 | 232 575.00 | 288 575.00 |
CP Shares due in less than one year | 1 695.00 | | | 1 695.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 063.00 | 35 063.00 | | 35 063.00 |
DB Share, merger, contribution premiums, etc. | 3 811.00 | 3 811.00 | | 3 811.00 |
DD Legal reserve (1) | 3 506.00 | 3 506.00 | | 3 506.00 |
DH Retained earnings | 33 100.00 | 9 139.00 | | 33 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 901.00 | 23 961.00 | | 24 901.00 |
DL TOTAL (I) | 100 381.00 | 75 480.00 | | 100 381.00 |
DP Provisions for Risks | 9 368.00 | 8 102.00 | | 9 368.00 |
DR TOTAL (IV) | 9 368.00 | 8 102.00 | | 9 368.00 |
DX Trade payables and related accounts | 41 468.00 | 7 753.00 | | 41 468.00 |
DY Tax and social security liabilities | 55 997.00 | 57 267.00 | | 55 997.00 |
EA Other liabilities | | 1 660.00 | | |
EB Prepaid income (2) | 25 361.00 | 11 345.00 | | 25 361.00 |
EC TOTAL (IV) | 122 826.00 | 78 025.00 | | 122 826.00 |
EE Grand total (I to V) | 232 575.00 | 161 607.00 | | 232 575.00 |
EG Accrued income and payables due within one year | 122 826.00 | 78 025.00 | | 122 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 196 195.00 | | 196 195.00 | 196 195.00 |
FG Production sold - services | 257 230.00 | | 257 230.00 | 257 230.00 |
FJ Net sales | 453 424.00 | | 453 424.00 | 453 424.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 143.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 461 612.00 | |
FS Purchases of goods (including customs duties) | | | 193 411.00 | |
FT Inventory change (goods) | | | -25 789.00 | |
FW Other purchases and external expenses | | | 35 580.00 | |
FX Taxes, duties, and similar payments | | | 10 126.00 | |
FY Salaries and Wages | | | 155 723.00 | |
FZ Social Security Contributions | | | 57 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 558.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 9 368.00 | |
GE Other Expenses | | | 57.00 | |
GF Total Operating Expenses (II) | | | 438 371.00 | |
GG - OPERATING RESULT (I - II) | | | 23 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 42.00 | 32.00 | | 42.00 |
A2 TOTAL ASSETS | 23 104.00 | 22 857.00 | | 23 104.00 |
HA Exceptional income from management transactions | 1 660.00 | | | 1 660.00 |
HD Total exceptional income (VII) | 1 660.00 | | | 1 660.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 660.00 | | | 1 660.00 |
HL TOTAL REVENUE (I + III + V + VII) | 463 272.00 | 424 870.00 | | 463 272.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 438 371.00 | 400 909.00 | | 438 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 901.00 | 23 961.00 | | 24 901.00 |
HP References: Equipment leasing | 22.00 | | | 22.00 |
| |
| 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 | 62 691.00 | | 661.00 | 62 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 695.00 | |
I4 DECREASES Grand Total | | 618.00 | 62 734.00 | |
IO DECREASES Total including other intangible assets | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 618.00 | 60 039.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 000.00 | | | 1 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 996.00 | | 661.00 | 59 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 695.00 | | | 1 695.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 060.00 | 2 558.00 | 618.00 | 54 060.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 060.00 | 2 558.00 | 618.00 | 54 060.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 8 102.00 | 9 368.00 | 8 102.00 | 8 102.00 |
7C Grand total | 8 102.00 | 9 368.00 | 8 102.00 | 8 102.00 |
UE of which provisions and reversals: - Operating | | 9 368.00 | 8 102.00 | |
| |
| 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 | 41 468.00 | 41 468.00 | | 41 468.00 |
8C Staff and Related Accounts | 13 291.00 | 13 291.00 | | 13 291.00 |
8D Social Security and Other Social Organizations | 38 187.00 | 38 187.00 | | 38 187.00 |
8L Deferred income | 25 361.00 | 25 361.00 | | 25 361.00 |
UT Other financial assets | 1 695.00 | 1 695.00 | | 1 695.00 |
UX Other trade receivables | 52 456.00 | | | 52 456.00 |
UY Staff and related accounts | 19.00 | | | 19.00 |
VB VAT | 20.00 | | | 20.00 |
VM Income taxes | 6 582.00 | | | 6 582.00 |
VP Miscellaneous | 1 522.00 | | | 1 522.00 |
VQ Other Taxes, Duties, and Similar Debts | 342.00 | 342.00 | | 342.00 |
VS Prepaid expenses | 21 642.00 | | | 21 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 937.00 | 83 937.00 | | 83 937.00 |
VW VAT | 4 176.00 | 4 176.00 | | 4 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 826.00 | 122 826.00 | | 122 826.00 |
| |
| 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 | 9 208.00 | 9 059.00 | | 9 208.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 130.00 | 3 744.00 | | 4 130.00 |
ST Other accounts | 24 179.00 | 24 106.00 | | 24 179.00 |
XQ Rental, rental and co-ownership charges | 6 936.00 | 6 943.00 | | 6 936.00 |
YP Average staff number | 4.00 | | | 4.00 |
YT Subcontracting | 335.00 | 579.00 | | 335.00 |
YW Business tax | 918.00 | 884.00 | | 918.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 126.00 | 9 943.00 | | 10 126.00 |
YY Amount of VAT collected | 93 488.00 | 83 737.00 | | 93 488.00 |
YZ Total deductible VAT on goods and services | 54 814.00 | 36 375.00 | | 54 814.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 580.00 | 35 373.00 | | 35 580.00 |
