| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 833.00 | 4 833.00 | | 4 833.00 |
AH Goodwill | 363 915.00 | | 363 915.00 | 363 915.00 |
AR Technical installations, industrial equipment and tools | 32 615.00 | 32 615.00 | | 32 615.00 |
AT Other tangible assets | 44 835.00 | 29 383.00 | 15 452.00 | 44 835.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 17 062.00 | | 17 062.00 | 17 062.00 |
BJ TOTAL (I) | 463 290.00 | 66 831.00 | 396 459.00 | 463 290.00 |
BL Raw materials, supplies | 31 052.00 | | 31 052.00 | 31 052.00 |
BV Advances and down payments on orders | 5 610.00 | | 5 610.00 | 5 610.00 |
BZ Other receivables | 16 663.00 | | 16 663.00 | 16 663.00 |
CF Cash and cash equivalents | 63 715.00 | | 63 715.00 | 63 715.00 |
CH Prepaid expenses | 12 127.00 | | 12 127.00 | 12 127.00 |
CJ TOTAL (II) | 129 168.00 | | 129 168.00 | 129 168.00 |
CO Grand total (0 to V) | 592 458.00 | 66 831.00 | 525 627.00 | 592 458.00 |
CP Shares due in less than one year | 17 062.00 | | | 17 062.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 173 059.00 | 132 160.00 | | 173 059.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 941.00 | 40 899.00 | | 66 941.00 |
DL TOTAL (I) | 273 000.00 | 206 059.00 | | 273 000.00 |
DU Loans and Debts from Credit Institutions (3) | 36 439.00 | 92 791.00 | | 36 439.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 439.00 | 59 785.00 | | 59 439.00 |
DX Trade payables and related accounts | 35 770.00 | 46 028.00 | | 35 770.00 |
DY Tax and social security liabilities | 85 074.00 | 73 343.00 | | 85 074.00 |
EA Other liabilities | 35 905.00 | 35 905.00 | | 35 905.00 |
EC TOTAL (IV) | 252 627.00 | 307 852.00 | | 252 627.00 |
EE Grand total (I to V) | 525 627.00 | 513 910.00 | | 525 627.00 |
EG Accrued income and payables due within one year | 252 627.00 | 271 603.00 | | 252 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 54 358.00 | | 54 358.00 | 54 358.00 |
FG Production sold - services | 589 087.00 | | 589 087.00 | 589 087.00 |
FJ Net sales | 643 446.00 | | 643 446.00 | 643 446.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 658.00 | |
FQ Other income | | | 262.00 | |
FR Total operating income (I) | | | 645 365.00 | |
FU Purchases of raw materials and other supplies | | | 77 489.00 | |
FV Inventory change (raw materials and supplies) | | | 645.00 | |
FW Other purchases and external expenses | | | 126 857.00 | |
FX Taxes, duties, and similar payments | | | 6 893.00 | |
FY Salaries and Wages | | | 251 816.00 | |
FZ Social Security Contributions | | | 74 475.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 965.00 | |
GE Other Expenses | | | 17 880.00 | |
GF Total Operating Expenses (II) | | | 560 019.00 | |
GG - OPERATING RESULT (I - II) | | | 85 346.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 5 381.00 | |
GU Total financial expenses (VI) | | | 5 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 658.00 | 3 869.00 | | 1 658.00 |
A4 Equity method investments | 17 827.00 | 17 315.00 | | 17 827.00 |
HK Income tax | 13 024.00 | 4 409.00 | | 13 024.00 |
HL TOTAL REVENUE (I + III + V + VII) | 645 365.00 | 622 730.00 | | 645 365.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 578 424.00 | 581 832.00 | | 578 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 941.00 | 40 899.00 | | 66 941.00 |
| |
| 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 | 462 259.00 | | 1 031.00 | 462 259.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 833.00 | | | 4 833.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 092.00 | |
I4 DECREASES Grand Total | | | 463 290.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 833.00 | |
IO DECREASES Total including other intangible assets | | | 363 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 450.00 | |
KD ACQUISITIONS Total including other intangible assets | 363 915.00 | | | 363 915.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 419.00 | | 1 031.00 | 76 419.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 092.00 | | | 17 092.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 866.00 | 3 965.00 | | 62 866.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 833.00 | | | 4 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 033.00 | 3 965.00 | | 58 033.00 |
| |
| 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 | 35 770.00 | 35 770.00 | | 35 770.00 |
8C Staff and Related Accounts | 42 352.00 | 42 352.00 | | 42 352.00 |
8D Social Security and Other Social Organizations | 29 097.00 | 29 097.00 | | 29 097.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 905.00 | 35 905.00 | | 35 905.00 |
UT Other financial assets | 17 062.00 | 17 062.00 | | 17 062.00 |
VB VAT | 1 233.00 | | | 1 233.00 |
VG Loans with a maturity of up to one year at origin | 191.00 | 191.00 | | 191.00 |
VH Loans with a maturity of more than one year at origin | 36 249.00 | 36 249.00 | | 36 249.00 |
VI Group and Associates | 59 439.00 | 59 439.00 | | 59 439.00 |
VK Loans repaid during the year | 56 543.00 | | | 56 543.00 |
VM Income taxes | 8 073.00 | | | 8 073.00 |
VP Miscellaneous | 7 290.00 | | | 7 290.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 454.00 | 3 454.00 | | 3 454.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68.00 | | | 68.00 |
VS Prepaid expenses | 12 127.00 | | | 12 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 853.00 | 45 853.00 | | 45 853.00 |
VW VAT | 10 171.00 | 10 171.00 | | 10 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 252 627.00 | 252 627.00 | | 252 627.00 |
| |
| 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 | 4 632.00 | 5 087.00 | | 4 632.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 683.00 | 8 655.00 | | 9 683.00 |
ST Other accounts | 49 680.00 | 37 950.00 | | 49 680.00 |
XQ Rental, rental and co-ownership charges | 67 494.00 | 85 264.00 | | 67 494.00 |
YW Business tax | 2 261.00 | 635.00 | | 2 261.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 893.00 | 5 722.00 | | 6 893.00 |
YY Amount of VAT collected | 128 739.00 | 123 701.00 | | 128 739.00 |
YZ Total deductible VAT on goods and services | 42 413.00 | 44 762.00 | | 42 413.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 126 857.00 | 131 869.00 | | 126 857.00 |
