| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 814 000.00 | | 814 000.00 | 814 000.00 |
AT Other tangible assets | 13 362.00 | 3 503.00 | 9 859.00 | 13 362.00 |
BH Other financial assets | 61 696.00 | | 61 696.00 | 61 696.00 |
BJ TOTAL (I) | 890 832.00 | 3 503.00 | 887 329.00 | 890 832.00 |
BT Goods | 70 081.00 | | 70 081.00 | 70 081.00 |
BX Customers and related accounts | 35 411.00 | | 35 411.00 | 35 411.00 |
BZ Other receivables | 13 329.00 | | 13 329.00 | 13 329.00 |
CF Cash and cash equivalents | 61 543.00 | | 61 543.00 | 61 543.00 |
CJ TOTAL (II) | 180 363.00 | | 180 363.00 | 180 363.00 |
CO Grand total (0 to V) | 1 071 196.00 | 3 503.00 | 1 067 692.00 | 1 071 196.00 |
CU Other investments | 1 774.00 | | 1 774.00 | 1 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 181.00 | | | 29 181.00 |
DL TOTAL (I) | 39 181.00 | | | 39 181.00 |
DU Loans and Debts from Credit Institutions (3) | 677 492.00 | | | 677 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233 891.00 | | | 233 891.00 |
DX Trade payables and related accounts | 71 713.00 | | | 71 713.00 |
DY Tax and social security liabilities | 45 415.00 | | | 45 415.00 |
EC TOTAL (IV) | 1 028 511.00 | | | 1 028 511.00 |
EE Grand total (I to V) | 1 067 692.00 | | | 1 067 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 609 961.00 | | 1 609 961.00 | 1 609 961.00 |
FG Production sold - services | 22 651.00 | | 22 651.00 | 22 651.00 |
FJ Net sales | 1 632 613.00 | | 1 632 613.00 | 1 632 613.00 |
FO Operating subsidies | | | 8 563.00 | |
FR Total operating income (I) | | | 1 641 176.00 | |
FS Purchases of goods (including customs duties) | | | 1 129 481.00 | |
FT Inventory change (goods) | | | -5 749.00 | |
FU Purchases of raw materials and other supplies | | | 79.00 | |
FW Other purchases and external expenses | | | 93 535.00 | |
FX Taxes, duties, and similar payments | | | 39 180.00 | |
FY Salaries and Wages | | | 192 596.00 | |
FZ Social Security Contributions | | | 134 029.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 503.00 | |
GF Total Operating Expenses (II) | | | 1 586 654.00 | |
GG - OPERATING RESULT (I - II) | | | 54 522.00 | |
GK Income from other securities and fixed asset receivables | | | 795.00 | |
GL Other interest and similar income | | | 259.00 | |
GP Total financial income (V) | | | 1 054.00 | |
GR Interest and similar expenses | | | 30 898.00 | |
GU Total financial expenses (VI) | | | 30 898.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 435.00 | | | 13 435.00 |
HD Total exceptional income (VII) | 13 435.00 | | | 13 435.00 |
HE Exceptional expenses on management operations | 4 171.00 | | | 4 171.00 |
HH Total exceptional expenses (VIII) | 4 171.00 | | | 4 171.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 264.00 | | | 9 264.00 |
HK Income tax | 4 761.00 | | | 4 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 655 665.00 | | | 1 655 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 626 484.00 | | | 1 626 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 181.00 | | | 29 181.00 |
| |
| 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 | | | 890 832.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 63 470.00 | |
I4 DECREASES Grand Total | | | 890 832.00 | |
IO DECREASES Total including other intangible assets | | | 814 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 362.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 814 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 13 362.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 63 470.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 503.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 503.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 454.00 | 454.00 | | 454.00 |
8B Suppliers and Related Accounts | 71 713.00 | 71 713.00 | | 71 713.00 |
8C Staff and Related Accounts | 5 500.00 | 5 500.00 | | 5 500.00 |
8D Social Security and Other Social Organizations | 30 927.00 | 30 927.00 | | 30 927.00 |
8E Income Taxes | 2 562.00 | 2 562.00 | | 2 562.00 |
UT Other financial assets | 61 696.00 | | | 61 696.00 |
UX Other trade receivables | 35 411.00 | | | 35 411.00 |
VB VAT | 12 220.00 | | | 12 220.00 |
VH Loans with a maturity of more than one year at origin | 677 492.00 | 59 690.00 | 246 483.00 | 677 492.00 |
VI Group and Associates | 233 437.00 | 233 437.00 | | 233 437.00 |
VJ Loans taken out during the year | 820 240.00 | | | 820 240.00 |
VK Loans repaid during the year | 142 749.00 | | | 142 749.00 |
VQ Other Taxes, Duties, and Similar Debts | 834.00 | 834.00 | | 834.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 109.00 | | | 1 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 435.00 | 48 739.00 | 61 696.00 | 110 435.00 |
VW VAT | 5 592.00 | 5 592.00 | | 5 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 028 511.00 | 410 710.00 | 246 483.00 | 1 028 511.00 |
| |
| 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 | 37 865.00 | | | 37 865.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 36 178.00 | | | 36 178.00 |
ST Other accounts | 37 646.00 | | | 37 646.00 |
XQ Rental, rental and co-ownership charges | 19 710.00 | | | 19 710.00 |
YP Average staff number | 4.00 | | | 4.00 |
YW Business tax | 1 315.00 | | | 1 315.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 39 180.00 | | | 39 180.00 |
YY Amount of VAT collected | 61 136.00 | | | 61 136.00 |
YZ Total deductible VAT on goods and services | 53 040.00 | | | 53 040.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 93 535.00 | | | 93 535.00 |
