| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AR Technical installations, industrial equipment and tools | 42 964.00 | 12 516.00 | 30 448.00 | 42 964.00 |
AT Other tangible assets | 47 507.00 | 13 563.00 | 33 944.00 | 47 507.00 |
BH Other financial assets | 601.00 | | 601.00 | 601.00 |
BJ TOTAL (I) | 151 072.00 | 26 079.00 | 124 993.00 | 151 072.00 |
BL Raw materials, supplies | 6 712.00 | | 6 712.00 | 6 712.00 |
BT Goods | 1 661.00 | | 1 661.00 | 1 661.00 |
BV Advances and down payments on orders | 54.00 | | 54.00 | 54.00 |
BX Customers and related accounts | 1 010.00 | | 1 010.00 | 1 010.00 |
BZ Other receivables | 15 923.00 | | 15 923.00 | 15 923.00 |
CF Cash and cash equivalents | 119 304.00 | | 119 304.00 | 119 304.00 |
CH Prepaid expenses | 4 836.00 | | 4 836.00 | 4 836.00 |
CJ TOTAL (II) | 149 501.00 | | 149 501.00 | 149 501.00 |
CO Grand total (0 to V) | 300 573.00 | 26 079.00 | 274 494.00 | 300 573.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 21 674.00 | | | 21 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 284.00 | 42 674.00 | | 58 284.00 |
DL TOTAL (I) | 90 958.00 | 52 674.00 | | 90 958.00 |
DU Loans and Debts from Credit Institutions (3) | 112 915.00 | 106 813.00 | | 112 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 000.00 | | | 13 000.00 |
DX Trade payables and related accounts | 39 706.00 | 60 651.00 | | 39 706.00 |
DY Tax and social security liabilities | 17 916.00 | 40 780.00 | | 17 916.00 |
EC TOTAL (IV) | 183 536.00 | 208 244.00 | | 183 536.00 |
EE Grand total (I to V) | 274 494.00 | 260 918.00 | | 274 494.00 |
EG Accrued income and payables due within one year | 102 271.00 | 127 497.00 | | 102 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 474 764.00 | | 474 764.00 | 474 764.00 |
FD Production sold - goods | 1 040 828.00 | | 1 040 828.00 | 1 040 828.00 |
FJ Net sales | 1 515 592.00 | | 1 515 592.00 | 1 515 592.00 |
FO Operating subsidies | | | 4 394.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 1 520 010.00 | |
FS Purchases of goods (including customs duties) | | | 303 845.00 | |
FT Inventory change (goods) | | | 1 973.00 | |
FU Purchases of raw materials and other supplies | | | 639 845.00 | |
FV Inventory change (raw materials and supplies) | | | 7 972.00 | |
FW Other purchases and external expenses | | | 364 399.00 | |
FX Taxes, duties, and similar payments | | | 3 880.00 | |
FY Salaries and Wages | | | 90 682.00 | |
FZ Social Security Contributions | | | 22 845.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 117.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 1 453 604.00 | |
GG - OPERATING RESULT (I - II) | | | 66 406.00 | |
GR Interest and similar expenses | | | 1 061.00 | |
GU Total financial expenses (VI) | | | 1 061.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 383.00 | | |
HE Exceptional expenses on management operations | | 549.00 | | |
HH Total exceptional expenses (VIII) | | 549.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -549.00 | | |
HK Income tax | 7 061.00 | 8 994.00 | | 7 061.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 520 010.00 | 891 789.00 | | 1 520 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 461 726.00 | 849 116.00 | | 1 461 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 284.00 | 42 674.00 | | 58 284.00 |
| |
| 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 | 119 000.00 | | 32 072.00 | 119 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 601.00 | |
I4 DECREASES Grand Total | | | 151 072.00 | |
IO DECREASES Total including other intangible assets | | | 60 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 90 471.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 000.00 | | | 60 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 000.00 | | 31 471.00 | 59 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 601.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 962.00 | 18 117.00 | | 7 962.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 962.00 | 18 117.00 | | 7 962.00 |
| |
| 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 | 39 706.00 | 39 706.00 | | 39 706.00 |
8C Staff and Related Accounts | 7 623.00 | 7 623.00 | | 7 623.00 |
8D Social Security and Other Social Organizations | 7 391.00 | 7 391.00 | | 7 391.00 |
UT Other financial assets | 601.00 | | | 601.00 |
UX Other trade receivables | 1 010.00 | | | 1 010.00 |
VB VAT | 11 568.00 | | | 11 568.00 |
VG Loans with a maturity of up to one year at origin | 573.00 | 573.00 | | 573.00 |
VH Loans with a maturity of more than one year at origin | 112 341.00 | 31 076.00 | 81 265.00 | 112 341.00 |
VI Group and Associates | 13 000.00 | 13 000.00 | | 13 000.00 |
VJ Loans taken out during the year | 31 565.00 | | | 31 565.00 |
VK Loans repaid during the year | 25 543.00 | | | 25 543.00 |
VM Income taxes | 3 355.00 | | | 3 355.00 |
VP Miscellaneous | 1 000.00 | | | 1 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 178.00 | 1 178.00 | | 1 178.00 |
VS Prepaid expenses | 4 836.00 | | | 4 836.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 370.00 | 21 769.00 | 601.00 | 22 370.00 |
VW VAT | 1 723.00 | 1 723.00 | | 1 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 536.00 | 102 271.00 | 81 265.00 | 183 536.00 |
| |
| 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 | 2 825.00 | 3 961.00 | | 2 825.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 938.00 | 6 444.00 | | 2 938.00 |
ST Other accounts | 31 609.00 | 16 866.00 | | 31 609.00 |
XQ Rental, rental and co-ownership charges | 45 028.00 | 22 395.00 | | 45 028.00 |
YT Subcontracting | 284 824.00 | 166 354.00 | | 284 824.00 |
YW Business tax | 1 055.00 | 260.00 | | 1 055.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 880.00 | 4 221.00 | | 3 880.00 |
YY Amount of VAT collected | 86 135.00 | 49 935.00 | | 86 135.00 |
YZ Total deductible VAT on goods and services | 149 069.00 | 88 827.00 | | 149 069.00 |
ZE Dividends | 20 000.00 | | | 20 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 364 399.00 | 212 059.00 | | 364 399.00 |
| |
| 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 | 3.00 | | | 3.00 |
