| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 965.00 | | 28 965.00 | 28 965.00 |
AP Buildings | 43 688.00 | 18 136.00 | 25 552.00 | 43 688.00 |
AR Technical installations, industrial equipment and tools | 49 568.00 | 42 466.00 | 7 102.00 | 49 568.00 |
AT Other tangible assets | 21 440.00 | 11 476.00 | 9 964.00 | 21 440.00 |
BD Other fixed assets | 85.00 | | 85.00 | 85.00 |
BH Other financial assets | 1 120.00 | | 1 120.00 | 1 120.00 |
BJ TOTAL (I) | 144 866.00 | 72 078.00 | 72 789.00 | 144 866.00 |
BV Advances and down payments on orders | 80.00 | | 80.00 | 80.00 |
BX Customers and related accounts | 128 798.00 | | 128 798.00 | 128 798.00 |
BZ Other receivables | 1 213.00 | | 1 213.00 | 1 213.00 |
CF Cash and cash equivalents | 278 201.00 | | 278 201.00 | 278 201.00 |
CJ TOTAL (II) | 408 292.00 | | 408 292.00 | 408 292.00 |
CO Grand total (0 to V) | 553 158.00 | 72 078.00 | 481 080.00 | 553 158.00 |
CP Shares due in less than one year | 1 120.00 | | | 1 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 959.00 | 93 966.00 | | 162 959.00 |
DL TOTAL (I) | 250 959.00 | 181 966.00 | | 250 959.00 |
DP Provisions for Risks | 15 000.00 | 15 000.00 | | 15 000.00 |
DR TOTAL (IV) | 15 000.00 | 15 000.00 | | 15 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 717.00 | 57 707.00 | | 46 717.00 |
DX Trade payables and related accounts | 48 844.00 | 38 920.00 | | 48 844.00 |
DY Tax and social security liabilities | 117 669.00 | 133 447.00 | | 117 669.00 |
EA Other liabilities | 1 890.00 | 3 204.00 | | 1 890.00 |
EC TOTAL (IV) | 215 121.00 | 233 278.00 | | 215 121.00 |
EE Grand total (I to V) | 481 080.00 | 430 245.00 | | 481 080.00 |
EG Accrued income and payables due within one year | 215 121.00 | 233 278.00 | | 215 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 136 790.00 | | 1 136 790.00 | 1 136 790.00 |
FJ Net sales | 1 136 790.00 | | 1 136 790.00 | 1 136 790.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 246.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 138 036.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 154 697.00 | |
FW Other purchases and external expenses | | | 255 302.00 | |
FX Taxes, duties, and similar payments | | | 8 780.00 | |
FY Salaries and Wages | | | 391 825.00 | |
FZ Social Security Contributions | | | 159 953.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 416.00 | |
GE Other Expenses | | | 63.00 | |
GF Total Operating Expenses (II) | | | 980 035.00 | |
GG - OPERATING RESULT (I - II) | | | 158 001.00 | |
GL Other interest and similar income | | | 563.00 | |
GP Total financial income (V) | | | 563.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 158 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 246.00 | 4 997.00 | | 1 246.00 |
HB Exceptional income from capital transactions | 4 500.00 | 15 000.00 | | 4 500.00 |
HD Total exceptional income (VII) | 4 500.00 | 15 000.00 | | 4 500.00 |
HE Exceptional expenses on management operations | 76.00 | | | 76.00 |
HF Exceptional expenses on capital transactions | | 331.00 | | |
HH Total exceptional expenses (VIII) | 76.00 | 331.00 | | 76.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 424.00 | 14 669.00 | | 4 424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 143 099.00 | 1 076 943.00 | | 1 143 099.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 980 140.00 | 982 976.00 | | 980 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 959.00 | 93 966.00 | | 162 959.00 |
HP References: Equipment leasing | 42 743.00 | 41 924.00 | | 42 743.00 |
| |
| 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 | 143 023.00 | | 2 222.00 | 143 023.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 205.00 | |
I4 DECREASES Grand Total | | 379.00 | 144 866.00 | |
IO DECREASES Total including other intangible assets | | | 28 965.00 | |
IY DECREASES Total Tangible Fixed Assets | | 379.00 | 114 696.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 965.00 | | | 28 965.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 854.00 | | 2 221.00 | 112 854.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 204.00 | | 1.00 | 1 204.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 041.00 | 9 416.00 | 379.00 | 63 041.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 041.00 | 9 416.00 | 379.00 | 63 041.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 15 000.00 | | | 15 000.00 |
7C Grand total | 15 000.00 | | | 15 000.00 |
| |
| 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 | 48 844.00 | 48 844.00 | | 48 844.00 |
8C Staff and Related Accounts | 34 965.00 | 34 965.00 | | 34 965.00 |
8D Social Security and Other Social Organizations | 44 393.00 | 44 393.00 | | 44 393.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 890.00 | 1 890.00 | | 1 890.00 |
UT Other financial assets | 1 120.00 | 1 120.00 | | 1 120.00 |
UX Other trade receivables | 128 798.00 | 128 798.00 | | 128 798.00 |
VB VAT | 1 213.00 | 1 213.00 | | 1 213.00 |
VI Group and Associates | 46 717.00 | 46 717.00 | | 46 717.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 729.00 | 3 729.00 | | 3 729.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 131.00 | 131 131.00 | | 131 131.00 |
VW VAT | 34 582.00 | 34 582.00 | | 34 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 121.00 | 215 121.00 | | 215 121.00 |
| |
| 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 | 5 906.00 | 4 150.00 | | 5 906.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 428.00 | 15 500.00 | | 15 428.00 |
ST Other accounts | 128 086.00 | 136 028.00 | | 128 086.00 |
XQ Rental, rental and co-ownership charges | 31 218.00 | 29 422.00 | | 31 218.00 |
YQ Equipment leasing commitment | 77 899.00 | 79 572.00 | | 77 899.00 |
YT Subcontracting | 80 570.00 | 83 025.00 | | 80 570.00 |
YU External personnel | | 11 067.00 | | |
YW Business tax | 2 874.00 | 2 969.00 | | 2 874.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 780.00 | 7 119.00 | | 8 780.00 |
YY Amount of VAT collected | 241 230.00 | 214 817.00 | | 241 230.00 |
YZ Total deductible VAT on goods and services | 64 492.00 | 64 916.00 | | 64 492.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 255 302.00 | 275 044.00 | | 255 302.00 |
