| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 880.00 | 2 880.00 | | 2 880.00 |
AH Goodwill | 1 786 000.00 | | 1 786 000.00 | 1 786 000.00 |
AR Technical installations, industrial equipment and tools | 5 372.00 | 4 692.00 | 680.00 | 5 372.00 |
AT Other tangible assets | 150 915.00 | 98 654.00 | 52 261.00 | 150 915.00 |
BD Other fixed assets | 680.00 | | 680.00 | 680.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 1 965 646.00 | 106 225.00 | 1 859 421.00 | 1 965 646.00 |
BT Goods | 171 718.00 | | 171 718.00 | 171 718.00 |
BX Customers and related accounts | 81 256.00 | | 81 256.00 | 81 256.00 |
BZ Other receivables | 135 672.00 | | 135 672.00 | 135 672.00 |
CF Cash and cash equivalents | 92 050.00 | | 92 050.00 | 92 050.00 |
CH Prepaid expenses | 6 651.00 | | 6 651.00 | 6 651.00 |
CJ TOTAL (II) | 487 347.00 | | 487 347.00 | 487 347.00 |
CO Grand total (0 to V) | 2 452 994.00 | 106 225.00 | 2 346 769.00 | 2 452 994.00 |
CU Other investments | 19 600.00 | | 19 600.00 | 19 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 217 122.00 | 157 119.00 | | 217 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 949.00 | 60 003.00 | | 73 949.00 |
DL TOTAL (I) | 511 071.00 | 437 122.00 | | 511 071.00 |
DU Loans and Debts from Credit Institutions (3) | 1 024 371.00 | 1 150 049.00 | | 1 024 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 497 413.00 | 467 421.00 | | 497 413.00 |
DX Trade payables and related accounts | 253 297.00 | 242 275.00 | | 253 297.00 |
DY Tax and social security liabilities | 58 014.00 | 56 773.00 | | 58 014.00 |
EA Other liabilities | 2 602.00 | 2 602.00 | | 2 602.00 |
EC TOTAL (IV) | 1 835 697.00 | 1 919 120.00 | | 1 835 697.00 |
EE Grand total (I to V) | 2 346 769.00 | 2 356 242.00 | | 2 346 769.00 |
EG Accrued income and payables due within one year | 941 600.00 | 896 272.00 | | 941 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 899 679.00 | | 1 899 679.00 | 1 899 679.00 |
FG Production sold - services | 71 573.00 | | 71 573.00 | 71 573.00 |
FJ Net sales | 1 971 252.00 | | 1 971 252.00 | 1 971 252.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 174.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 980 427.00 | |
FS Purchases of goods (including customs duties) | | | 1 396 060.00 | |
FT Inventory change (goods) | | | -5 157.00 | |
FU Purchases of raw materials and other supplies | | | 2 010.00 | |
FW Other purchases and external expenses | | | 87 704.00 | |
FX Taxes, duties, and similar payments | | | 11 766.00 | |
FY Salaries and Wages | | | 253 218.00 | |
FZ Social Security Contributions | | | 94 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 483.00 | |
GE Other Expenses | | | 244.00 | |
GF Total Operating Expenses (II) | | | 1 855 674.00 | |
GG - OPERATING RESULT (I - II) | | | 124 754.00 | |
GL Other interest and similar income | | | 1 903.00 | |
GP Total financial income (V) | | | 1 903.00 | |
GR Interest and similar expenses | | | 32 415.00 | |
GU Total financial expenses (VI) | | | 32 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 174.00 | 8 296.00 | | 9 174.00 |
A2 TOTAL ASSETS | 48 789.00 | 52 326.00 | | 48 789.00 |
HK Income tax | 20 293.00 | 17 127.00 | | 20 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 982 331.00 | 1 874 386.00 | | 1 982 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 908 382.00 | 1 814 384.00 | | 1 908 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 949.00 | 60 003.00 | | 73 949.00 |
| |
| 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 | 1 964 875.00 | | 772.00 | 1 964 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 480.00 | |
I4 DECREASES Grand Total | | | 1 965 646.00 | |
IO DECREASES Total including other intangible assets | | | 1 788 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 156 286.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 788 880.00 | | | 1 788 880.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 155 515.00 | | 772.00 | 155 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 480.00 | | | 20 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 90 742.00 | 15 483.00 | | 90 742.00 |
PE DEPRECIATION Total including other intangible assets | 2 880.00 | | | 2 880.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 862.00 | 15 483.00 | | 87 862.00 |
| |
| 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 | 253 297.00 | 253 297.00 | | 253 297.00 |
8C Staff and Related Accounts | 13 297.00 | 13 297.00 | | 13 297.00 |
8D Social Security and Other Social Organizations | 22 423.00 | 22 423.00 | | 22 423.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 602.00 | 2 602.00 | | 2 602.00 |
UT Other financial assets | 200.00 | | | 200.00 |
UX Other trade receivables | 81 256.00 | | | 81 256.00 |
VB VAT | 13 992.00 | | | 13 992.00 |
VC Group and associates | 115 881.00 | | | 115 881.00 |
VG Loans with a maturity of up to one year at origin | 1 523.00 | 1 523.00 | | 1 523.00 |
VH Loans with a maturity of more than one year at origin | 1 022 849.00 | 128 752.00 | 538 863.00 | 1 022 849.00 |
VI Group and Associates | 497 413.00 | 497 413.00 | | 497 413.00 |
VK Loans repaid during the year | 125 097.00 | | | 125 097.00 |
VM Income taxes | 75.00 | | | 75.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 724.00 | | | 5 724.00 |
VS Prepaid expenses | 6 651.00 | | | 6 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 779.00 | 223 579.00 | 200.00 | 223 779.00 |
VW VAT | 22 293.00 | 22 293.00 | | 22 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 835 697.00 | 941 600.00 | 538 863.00 | 1 835 697.00 |
| |
| 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 | 10 412.00 | 14 879.00 | | 10 412.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 981.00 | 16 012.00 | | 15 981.00 |
ST Other accounts | 47 396.00 | 47 804.00 | | 47 396.00 |
XQ Rental, rental and co-ownership charges | 18 927.00 | 12 927.00 | | 18 927.00 |
YT Subcontracting | 5 400.00 | 5 400.00 | | 5 400.00 |
YW Business tax | 1 354.00 | 1 424.00 | | 1 354.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 766.00 | 16 303.00 | | 11 766.00 |
YY Amount of VAT collected | 100 337.00 | 100 373.00 | | 100 337.00 |
YZ Total deductible VAT on goods and services | 77 762.00 | 70 996.00 | | 77 762.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 704.00 | 82 143.00 | | 87 704.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
