| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 800 000.00 | | 800 000.00 | 800 000.00 |
AP Buildings | 1 178 565.00 | 490 163.00 | 688 402.00 | 1 178 565.00 |
AT Other tangible assets | 628 181.00 | 336 863.00 | 291 318.00 | 628 181.00 |
BJ TOTAL (I) | 2 606 746.00 | 827 026.00 | 1 779 720.00 | 2 606 746.00 |
BX Customers and related accounts | 135 510.00 | | 135 510.00 | 135 510.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 8 164.00 | | 8 164.00 | 8 164.00 |
CJ TOTAL (II) | 143 674.00 | | 143 674.00 | 143 674.00 |
CO Grand total (0 to V) | 2 750 419.00 | 827 026.00 | 1 923 393.00 | 2 750 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 11 073.00 | 11 073.00 | | 11 073.00 |
DH Retained earnings | 409 334.00 | 294 210.00 | | 409 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 526.00 | 115 123.00 | | 87 526.00 |
DL TOTAL (I) | 907 933.00 | 820 407.00 | | 907 933.00 |
DU Loans and Debts from Credit Institutions (3) | 722 792.00 | 870 141.00 | | 722 792.00 |
DX Trade payables and related accounts | 48 123.00 | 30 650.00 | | 48 123.00 |
DY Tax and social security liabilities | 91 114.00 | 85 746.00 | | 91 114.00 |
EA Other liabilities | 7 091.00 | | | 7 091.00 |
EB Prepaid income (2) | 146 340.00 | 185 354.00 | | 146 340.00 |
EC TOTAL (IV) | 1 015 460.00 | 1 171 891.00 | | 1 015 460.00 |
EE Grand total (I to V) | 1 923 393.00 | 1 992 297.00 | | 1 923 393.00 |
EG Accrued income and payables due within one year | 446 560.00 | 1 171 891.00 | | 446 560.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 61 012.00 | 60 575.00 | | 61 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 083 375.00 | | 1 083 375.00 | 1 083 375.00 |
FJ Net sales | 1 083 375.00 | | 1 083 375.00 | 1 083 375.00 |
FM Inventory production | | | 39 014.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 435.00 | |
FQ Other income | | | 365.00 | |
FR Total operating income (I) | | | 1 160 189.00 | |
FW Other purchases and external expenses | | | 509 758.00 | |
FX Taxes, duties, and similar payments | | | 19 764.00 | |
FY Salaries and Wages | | | 238 680.00 | |
FZ Social Security Contributions | | | 106 399.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 126 137.00 | |
GE Other Expenses | | | 13 355.00 | |
GF Total Operating Expenses (II) | | | 1 014 093.00 | |
GG - OPERATING RESULT (I - II) | | | 146 095.00 | |
GR Interest and similar expenses | | | 33 625.00 | |
GU Total financial expenses (VI) | | | 33 625.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 37 435.00 | 52 903.00 | | 37 435.00 |
HE Exceptional expenses on management operations | 2 326.00 | 2 005.00 | | 2 326.00 |
HH Total exceptional expenses (VIII) | 2 326.00 | 2 005.00 | | 2 326.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 326.00 | -2 005.00 | | -2 326.00 |
HK Income tax | 22 618.00 | 41 985.00 | | 22 618.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 160 189.00 | 1 112 535.00 | | 1 160 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 072 662.00 | 997 411.00 | | 1 072 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 526.00 | 115 123.00 | | 87 526.00 |
HP References: Equipment leasing | 15 049.00 | 13 934.00 | | 15 049.00 |
| |
| 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 | 2 606 746.00 | | | 2 606 746.00 |
I4 DECREASES Grand Total | | | 2 606 746.00 | |
IO DECREASES Total including other intangible assets | | | 800 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 806 746.00 | |
KD ACQUISITIONS Total including other intangible assets | 800 000.00 | | | 800 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 806 746.00 | | | 1 806 746.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 700 889.00 | 126 137.00 | | 700 889.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 700 889.00 | 126 137.00 | | 700 889.00 |
| |
| 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 | 48 123.00 | 48 123.00 | | 48 123.00 |
8C Staff and Related Accounts | 21 066.00 | 21 066.00 | | 21 066.00 |
8D Social Security and Other Social Organizations | 23 139.00 | 23 139.00 | | 23 139.00 |
8E Income Taxes | 9 770.00 | 9 770.00 | | 9 770.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 091.00 | 7 091.00 | | 7 091.00 |
8L Deferred income | 146 340.00 | 146 340.00 | | 146 340.00 |
UX Other trade receivables | 135 510.00 | | | 135 510.00 |
VG Loans with a maturity of up to one year at origin | 61 012.00 | 61 012.00 | | 61 012.00 |
VH Loans with a maturity of more than one year at origin | 661 781.00 | 92 881.00 | 464 500.00 | 661 781.00 |
VJ Loans taken out during the year | 33 625.00 | | | 33 625.00 |
VK Loans repaid during the year | 181 410.00 | | | 181 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 510.00 | 135 510.00 | | 135 510.00 |
VW VAT | 37 139.00 | 37 139.00 | | 37 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 015 460.00 | 446 560.00 | 464 500.00 | 1 015 460.00 |
| |
| 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 | 13 793.00 | 14 498.00 | | 13 793.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 20 716.00 | 13 817.00 | | 20 716.00 |
ST Other accounts | 179 629.00 | 195 069.00 | | 179 629.00 |
XQ Rental, rental and co-ownership charges | 48 311.00 | 54 569.00 | | 48 311.00 |
YT Subcontracting | 261 102.00 | 157 346.00 | | 261 102.00 |
YW Business tax | 5 971.00 | 5 986.00 | | 5 971.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 19 764.00 | 20 484.00 | | 19 764.00 |
YY Amount of VAT collected | 206 485.00 | 205 861.00 | | 206 485.00 |
YZ Total deductible VAT on goods and services | 122 165.00 | 121 326.00 | | 122 165.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 509 758.00 | 420 801.00 | | 509 758.00 |
