| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 7 012.00 | 7 012.00 | | 7 012.00 |
AT Other tangible assets | 24 199.00 | 19 825.00 | 4 374.00 | 24 199.00 |
BH Other financial assets | 2 170.00 | | 2 170.00 | 2 170.00 |
BJ TOTAL (I) | 33 381.00 | 26 837.00 | 6 544.00 | 33 381.00 |
BL Raw materials, supplies | 19 927.00 | | 19 927.00 | 19 927.00 |
BX Customers and related accounts | 137 914.00 | 1 983.00 | 135 931.00 | 137 914.00 |
BZ Other receivables | 23 512.00 | | 23 512.00 | 23 512.00 |
CF Cash and cash equivalents | 56 002.00 | | 56 002.00 | 56 002.00 |
CH Prepaid expenses | 2 458.00 | | 2 458.00 | 2 458.00 |
CJ TOTAL (II) | 239 813.00 | 1 983.00 | 237 830.00 | 239 813.00 |
CO Grand total (0 to V) | 273 194.00 | 28 820.00 | 244 374.00 | 273 194.00 |
CP Shares due in less than one year | 2 170.00 | | | 2 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 296.00 | 48 000.00 | | 31 296.00 |
DD Legal reserve (1) | 4 800.00 | 4 800.00 | | 4 800.00 |
DH Retained earnings | 46 598.00 | 48 400.00 | | 46 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 071.00 | 8 638.00 | | 27 071.00 |
DL TOTAL (I) | 109 765.00 | 109 838.00 | | 109 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 990.00 | | |
DX Trade payables and related accounts | 7 523.00 | 18 060.00 | | 7 523.00 |
DY Tax and social security liabilities | 80 253.00 | 82 816.00 | | 80 253.00 |
EA Other liabilities | 38 834.00 | 61 738.00 | | 38 834.00 |
EB Prepaid income (2) | 8 000.00 | | | 8 000.00 |
EC TOTAL (IV) | 134 609.00 | 165 604.00 | | 134 609.00 |
EE Grand total (I to V) | 244 374.00 | 275 442.00 | | 244 374.00 |
EG Accrued income and payables due within one year | 134 609.00 | 165 604.00 | | 134 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 856 467.00 | | 856 467.00 | 856 467.00 |
FJ Net sales | 856 467.00 | | 856 467.00 | 856 467.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 496.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 860 968.00 | |
FU Purchases of raw materials and other supplies | | | 245 541.00 | |
FV Inventory change (raw materials and supplies) | | | 977.00 | |
FW Other purchases and external expenses | | | 194 168.00 | |
FX Taxes, duties, and similar payments | | | 7 961.00 | |
FY Salaries and Wages | | | 289 783.00 | |
FZ Social Security Contributions | | | 94 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 429.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 920.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 834 740.00 | |
GG - OPERATING RESULT (I - II) | | | 26 227.00 | |
GL Other interest and similar income | | | 396.00 | |
GP Total financial income (V) | | | 396.00 | |
GR Interest and similar expenses | | | 624.00 | |
GU Total financial expenses (VI) | | | 624.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 999.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 496.00 | 3 815.00 | | 4 496.00 |
HE Exceptional expenses on management operations | | 86.00 | | |
HH Total exceptional expenses (VIII) | | 86.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -86.00 | | |
HK Income tax | -1 072.00 | -1 072.00 | | -1 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 861 363.00 | 842 625.00 | | 861 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 834 293.00 | 833 987.00 | | 834 293.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 071.00 | 8 638.00 | | 27 071.00 |
HP References: Equipment leasing | 8 105.00 | 9 320.00 | | 8 105.00 |
| |
| 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 | 28 623.00 | | 6 274.00 | 28 623.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 516.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 516.00 | 2 170.00 | |
I4 DECREASES Grand Total | | 1 516.00 | 33 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 211.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 408.00 | | 4 803.00 | 26 408.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 215.00 | | 1 471.00 | 2 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 408.00 | 429.00 | | 26 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 408.00 | 429.00 | | 26 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 063.00 | 920.00 | | 1 063.00 |
7B Total provisions for depreciation | 1 063.00 | 920.00 | | 1 063.00 |
7C Grand total | 1 063.00 | 920.00 | | 1 063.00 |
UE of which provisions and reversals: - Operating | | 920.00 | | |
| |
| 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 | 7 523.00 | 7 523.00 | | 7 523.00 |
8C Staff and Related Accounts | 23 990.00 | 23 990.00 | | 23 990.00 |
8D Social Security and Other Social Organizations | 26 079.00 | 26 079.00 | | 26 079.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 834.00 | 38 834.00 | | 38 834.00 |
8L Deferred income | 8 000.00 | 8 000.00 | | 8 000.00 |
UT Other financial assets | 2 170.00 | 2 170.00 | | 2 170.00 |
UX Other trade receivables | 132 223.00 | 132 223.00 | | 132 223.00 |
UY Staff and related accounts | 2 005.00 | 2 005.00 | | 2 005.00 |
VA Doubtful or disputed receivables | 5 692.00 | 5 692.00 | | 5 692.00 |
VB VAT | 7 204.00 | 7 204.00 | | 7 204.00 |
VM Income taxes | 14 064.00 | 14 064.00 | | 14 064.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 680.00 | 3 680.00 | | 3 680.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 239.00 | 239.00 | | 239.00 |
VS Prepaid expenses | 2 458.00 | 2 458.00 | | 2 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 166 054.00 | 166 054.00 | | 166 054.00 |
VW VAT | 26 504.00 | 26 504.00 | | 26 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 609.00 | 134 609.00 | | 134 609.00 |
| |
| 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 | 7 703.00 | 6 576.00 | | 7 703.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 179.00 | 10 502.00 | | 10 179.00 |
ST Other accounts | 65 019.00 | 62 961.00 | | 65 019.00 |
XQ Rental, rental and co-ownership charges | 21 751.00 | 21 274.00 | | 21 751.00 |
YQ Equipment leasing commitment | 11 157.00 | 11 461.00 | | 11 157.00 |
YT Subcontracting | 79 280.00 | 81 357.00 | | 79 280.00 |
YU External personnel | 17 939.00 | 16 194.00 | | 17 939.00 |
YW Business tax | 258.00 | 261.00 | | 258.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 961.00 | 6 837.00 | | 7 961.00 |
YY Amount of VAT collected | 138 492.00 | 151 794.00 | | 138 492.00 |
YZ Total deductible VAT on goods and services | 87 045.00 | 91 432.00 | | 87 045.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 194 168.00 | 192 288.00 | | 194 168.00 |
| |
| 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 | 8.00 | | | 8.00 |
