| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 84 000.00 | | 84 000.00 | 84 000.00 |
AR Technical installations, industrial equipment and tools | 27 318.00 | 14 112.00 | 13 206.00 | 27 318.00 |
AT Other tangible assets | 41 424.00 | 24 425.00 | 16 998.00 | 41 424.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 158 743.00 | 38 538.00 | 120 205.00 | 158 743.00 |
BL Raw materials, supplies | 3 863.00 | | 3 863.00 | 3 863.00 |
BZ Other receivables | 7 061.00 | | 7 061.00 | 7 061.00 |
CF Cash and cash equivalents | 63 960.00 | | 63 960.00 | 63 960.00 |
CH Prepaid expenses | 1 234.00 | | 1 234.00 | 1 234.00 |
CJ TOTAL (II) | 76 120.00 | | 76 120.00 | 76 120.00 |
CO Grand total (0 to V) | 234 863.00 | 38 538.00 | 196 325.00 | 234 863.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 130 725.00 | | | 130 725.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 747.00 | | | 13 747.00 |
DL TOTAL (I) | 153 273.00 | | | 153 273.00 |
DU Loans and Debts from Credit Institutions (3) | 2 571.00 | | | 2 571.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 617.00 | | | 1 617.00 |
DX Trade payables and related accounts | 10 382.00 | | | 10 382.00 |
DY Tax and social security liabilities | 28 481.00 | | | 28 481.00 |
EC TOTAL (IV) | 43 052.00 | | | 43 052.00 |
EE Grand total (I to V) | 196 325.00 | | | 196 325.00 |
EG Accrued income and payables due within one year | 40 658.00 | | | 40 658.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 178.00 | | | 178.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 392 048.00 | | 392 048.00 | 392 048.00 |
FJ Net sales | 392 048.00 | | 392 048.00 | 392 048.00 |
FN Capitalized production | | | 5 142.00 | |
FQ Other income | | | 210.00 | |
FR Total operating income (I) | | | 397 402.00 | |
FU Purchases of raw materials and other supplies | | | 136 311.00 | |
FV Inventory change (raw materials and supplies) | | | 521.00 | |
FW Other purchases and external expenses | | | 68 862.00 | |
FX Taxes, duties, and similar payments | | | 5 572.00 | |
FY Salaries and Wages | | | 125 187.00 | |
FZ Social Security Contributions | | | 39 811.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 546.00 | |
GF Total Operating Expenses (II) | | | 381 813.00 | |
GG - OPERATING RESULT (I - II) | | | 15 588.00 | |
GR Interest and similar expenses | | | 333.00 | |
GU Total financial expenses (VI) | | | 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 1 491.00 | | | 1 491.00 |
HL TOTAL REVENUE (I + III + V + VII) | 397 402.00 | | | 397 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 383 654.00 | | | 383 654.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 747.00 | | | 13 747.00 |
| |
| 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 | 158 207.00 | | 2 536.00 | 158 207.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000.00 | |
I4 DECREASES Grand Total | | 2 000.00 | 158 743.00 | |
IO DECREASES Total including other intangible assets | | | 84 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 000.00 | 68 743.00 | |
KD ACQUISITIONS Total including other intangible assets | 84 000.00 | | | 84 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 207.00 | | 2 536.00 | 68 207.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 992.00 | 5 546.00 | 2 000.00 | 34 992.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 992.00 | 5 546.00 | 2 000.00 | 34 992.00 |
| |
| 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 | 10 382.00 | 10 382.00 | | 10 382.00 |
8C Staff and Related Accounts | 4 366.00 | 4 366.00 | | 4 366.00 |
8D Social Security and Other Social Organizations | 20 978.00 | 20 978.00 | | 20 978.00 |
UT Other financial assets | 6 000.00 | | | 6 000.00 |
UY Staff and related accounts | 500.00 | | | 500.00 |
VB VAT | 1 008.00 | | | 1 008.00 |
VG Loans with a maturity of up to one year at origin | 178.00 | 178.00 | | 178.00 |
VH Loans with a maturity of more than one year at origin | 2 393.00 | | | 2 393.00 |
VI Group and Associates | 1 617.00 | 1 617.00 | | 1 617.00 |
VK Loans repaid during the year | 14 084.00 | | | 14 084.00 |
VM Income taxes | 5 184.00 | | | 5 184.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 732.00 | 1 732.00 | | 1 732.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 369.00 | | | 369.00 |
VS Prepaid expenses | 1 234.00 | | | 1 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 296.00 | 8 296.00 | 6 000.00 | 14 296.00 |
VW VAT | 1 403.00 | 1 403.00 | | 1 403.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 052.00 | 40 658.00 | | 43 052.00 |
| |
| 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 | 4 727.00 | | | 4 727.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 423.00 | | | 5 423.00 |
ST Other accounts | 35 635.00 | | | 35 635.00 |
XQ Rental, rental and co-ownership charges | 27 804.00 | | | 27 804.00 |
YW Business tax | 845.00 | | | 845.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 572.00 | | | 5 572.00 |
YY Amount of VAT collected | 46 251.00 | | | 46 251.00 |
YZ Total deductible VAT on goods and services | 23 142.00 | | | 23 142.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 68 862.00 | | | 68 862.00 |
| |
| 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 |
