| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 79 735.00 | | 79 735.00 | 79 735.00 |
AJ Other Intangible Assets | 76.00 | | 76.00 | 76.00 |
AR Technical installations, industrial equipment and tools | 4 770.00 | 4 770.00 | | 4 770.00 |
AT Other tangible assets | 19 191.00 | 17 460.00 | 1 731.00 | 19 191.00 |
BH Other financial assets | 6 282.00 | | 6 282.00 | 6 282.00 |
BJ TOTAL (I) | 110 054.00 | 22 230.00 | 87 824.00 | 110 054.00 |
BT Goods | 144 129.00 | | 144 129.00 | 144 129.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 78 320.00 | | 78 320.00 | 78 320.00 |
BZ Other receivables | 14 229.00 | | 14 229.00 | 14 229.00 |
CF Cash and cash equivalents | 144 189.00 | | 144 189.00 | 144 189.00 |
CH Prepaid expenses | 2 423.00 | | 2 423.00 | 2 423.00 |
CJ TOTAL (II) | 383 290.00 | | 383 290.00 | 383 290.00 |
CO Grand total (0 to V) | 493 344.00 | 22 230.00 | 471 114.00 | 493 344.00 |
CP Shares due in less than one year | 6 282.00 | | | 6 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 91 389.00 | 91 457.00 | | 91 389.00 |
DH Retained earnings | 87 069.00 | 188 657.00 | | 87 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 964.00 | 48 343.00 | | 85 964.00 |
DL TOTAL (I) | 306 346.00 | 370 381.00 | | 306 346.00 |
DU Loans and Debts from Credit Institutions (3) | 375.00 | | | 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 280.00 | 17 280.00 | | 17 280.00 |
DW Advances and down payments received on current orders | | 18.00 | | |
DX Trade payables and related accounts | 29 528.00 | 24 190.00 | | 29 528.00 |
DY Tax and social security liabilities | 117 215.00 | 34 930.00 | | 117 215.00 |
EA Other liabilities | 371.00 | | | 371.00 |
EC TOTAL (IV) | 164 769.00 | 76 419.00 | | 164 769.00 |
EE Grand total (I to V) | 471 114.00 | 446 800.00 | | 471 114.00 |
EG Accrued income and payables due within one year | 164 769.00 | 76 419.00 | | 164 769.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 435 750.00 | 18 574.00 | 454 324.00 | 435 750.00 |
FG Production sold - services | 8 744.00 | | 8 744.00 | 8 744.00 |
FJ Net sales | 444 494.00 | 18 574.00 | 463 068.00 | 444 494.00 |
FO Operating subsidies | | | 1 767.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 185.00 | |
FR Total operating income (I) | | | 470 020.00 | |
FS Purchases of goods (including customs duties) | | | 152 755.00 | |
FT Inventory change (goods) | | | 6 444.00 | |
FU Purchases of raw materials and other supplies | | | 187.00 | |
FW Other purchases and external expenses | | | 94 971.00 | |
FX Taxes, duties, and similar payments | | | 3 738.00 | |
FY Salaries and Wages | | | 70 229.00 | |
FZ Social Security Contributions | | | 26 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 248.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 355 979.00 | |
GG - OPERATING RESULT (I - II) | | | 114 041.00 | |
GN Positive exchange differences | | | 877.00 | |
GP Total financial income (V) | | | 877.00 | |
GR Interest and similar expenses | | | 1 037.00 | |
GS Negative differences of foreign exchange | | | 361.00 | |
GU Total financial expenses (VI) | | | 1 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 185.00 | | | 5 185.00 |
HA Exceptional income from management transactions | 19.00 | 711.00 | | 19.00 |
HD Total exceptional income (VII) | 19.00 | 711.00 | | 19.00 |
HE Exceptional expenses on management operations | 404.00 | 158.00 | | 404.00 |
HH Total exceptional expenses (VIII) | 404.00 | 158.00 | | 404.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -385.00 | 553.00 | | -385.00 |
HK Income tax | 27 171.00 | 12 011.00 | | 27 171.00 |
HL TOTAL REVENUE (I + III + V + VII) | 470 916.00 | 429 601.00 | | 470 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 384 951.00 | 381 258.00 | | 384 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 964.00 | 48 343.00 | | 85 964.00 |
| |
| 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 | 109 643.00 | | 411.00 | 109 643.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 282.00 | |
I4 DECREASES Grand Total | | | 110 054.00 | |
IO DECREASES Total including other intangible assets | | | 79 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 961.00 | |
KD ACQUISITIONS Total including other intangible assets | 79 811.00 | | | 79 811.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 549.00 | | 411.00 | 23 549.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 282.00 | | | 6 282.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 982.00 | 1 248.00 | | 20 982.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 982.00 | 1 248.00 | | 20 982.00 |
| |
| 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 | 29 528.00 | 29 528.00 | | 29 528.00 |
8C Staff and Related Accounts | 1 787.00 | 1 787.00 | | 1 787.00 |
8D Social Security and Other Social Organizations | 9 238.00 | 9 238.00 | | 9 238.00 |
8E Income Taxes | 10 039.00 | 10 039.00 | | 10 039.00 |
8K Other liabilities (including liabilities related to repo transactions) | 371.00 | 371.00 | | 371.00 |
UT Other financial assets | 6 282.00 | 6 282.00 | | 6 282.00 |
UX Other trade receivables | 78 320.00 | | | 78 320.00 |
UZ Social Security, other social security organizations | 83.00 | | | 83.00 |
VB VAT | 6 009.00 | | | 6 009.00 |
VG Loans with a maturity of up to one year at origin | 375.00 | 375.00 | | 375.00 |
VI Group and Associates | 112 530.00 | 112 530.00 | | 112 530.00 |
VQ Other Taxes, Duties, and Similar Debts | 901.00 | 901.00 | | 901.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 137.00 | | | 8 137.00 |
VS Prepaid expenses | 2 423.00 | | | 2 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 254.00 | 101 254.00 | | 101 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 769.00 | 164 769.00 | | 164 769.00 |
| |
| 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 | 1 143.00 | 4 306.00 | | 1 143.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 181.00 | 15 543.00 | | 3 181.00 |
ST Other accounts | 52 074.00 | 39 018.00 | | 52 074.00 |
XQ Rental, rental and co-ownership charges | 39 336.00 | 39 324.00 | | 39 336.00 |
YT Subcontracting | 287.00 | | | 287.00 |
YV Retrocessions of fees, commissions and brokerage | 93.00 | | | 93.00 |
YW Business tax | 2 595.00 | 2 588.00 | | 2 595.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 738.00 | 6 894.00 | | 3 738.00 |
YY Amount of VAT collected | 89 917.00 | 81 968.00 | | 89 917.00 |
YZ Total deductible VAT on goods and services | 47 647.00 | 37 391.00 | | 47 647.00 |
ZE Dividends | 95 250.00 | | | 95 250.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 94 971.00 | 93 885.00 | | 94 971.00 |
