| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 254.00 | 254.00 | | 254.00 |
AT Other tangible assets | 31 295.00 | 18 947.00 | 12 348.00 | 31 295.00 |
BH Other financial assets | 1 964.00 | | 1 964.00 | 1 964.00 |
BJ TOTAL (I) | 33 513.00 | 19 200.00 | 14 312.00 | 33 513.00 |
BL Raw materials, supplies | 60 150.00 | | 60 150.00 | 60 150.00 |
BX Customers and related accounts | 119 580.00 | | 119 580.00 | 119 580.00 |
BZ Other receivables | 51 954.00 | | 51 954.00 | 51 954.00 |
CF Cash and cash equivalents | 60 012.00 | | 60 012.00 | 60 012.00 |
CJ TOTAL (II) | 291 696.00 | | 291 696.00 | 291 696.00 |
CO Grand total (0 to V) | 325 208.00 | 19 200.00 | 306 008.00 | 325 208.00 |
CP Shares due in less than one year | 1 964.00 | | | 1 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 700.00 | 37 700.00 | | 37 700.00 |
DD Legal reserve (1) | 3 770.00 | 3 770.00 | | 3 770.00 |
DG Other reserves | 42 641.00 | 46 592.00 | | 42 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 980.00 | 12 048.00 | | 18 980.00 |
DL TOTAL (I) | 103 091.00 | 100 111.00 | | 103 091.00 |
DU Loans and Debts from Credit Institutions (3) | 148 567.00 | 95 050.00 | | 148 567.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 380.00 | 1 550.00 | | 1 380.00 |
DX Trade payables and related accounts | 31 758.00 | 46 686.00 | | 31 758.00 |
DY Tax and social security liabilities | 18 558.00 | 38 904.00 | | 18 558.00 |
EA Other liabilities | 2 654.00 | 7 586.00 | | 2 654.00 |
EC TOTAL (IV) | 202 918.00 | 189 778.00 | | 202 918.00 |
EE Grand total (I to V) | 306 008.00 | 289 888.00 | | 306 008.00 |
EG Accrued income and payables due within one year | 152 217.00 | 189 778.00 | | 152 217.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 89 880.00 | 88 910.00 | | 89 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 338 319.00 | | 338 319.00 | 338 319.00 |
FG Production sold - services | 264 355.00 | | 264 355.00 | 264 355.00 |
FJ Net sales | 602 674.00 | | 602 674.00 | 602 674.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13.00 | |
FQ Other income | | | 340.00 | |
FR Total operating income (I) | | | 603 027.00 | |
FS Purchases of goods (including customs duties) | | | 199 026.00 | |
FU Purchases of raw materials and other supplies | | | 81 036.00 | |
FV Inventory change (raw materials and supplies) | | | 2 000.00 | |
FW Other purchases and external expenses | | | 142 947.00 | |
FX Taxes, duties, and similar payments | | | 4 526.00 | |
FY Salaries and Wages | | | 88 357.00 | |
FZ Social Security Contributions | | | 41 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 653.00 | |
GE Other Expenses | | | 16 964.00 | |
GF Total Operating Expenses (II) | | | 578 742.00 | |
GG - OPERATING RESULT (I - II) | | | 24 285.00 | |
GR Interest and similar expenses | | | 2 764.00 | |
GU Total financial expenses (VI) | | | 2 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13.00 | | | 13.00 |
A2 TOTAL ASSETS | 23 761.00 | 22 585.00 | | 23 761.00 |
HA Exceptional income from management transactions | 581.00 | 310.00 | | 581.00 |
HB Exceptional income from capital transactions | 167.00 | | | 167.00 |
HD Total exceptional income (VII) | 747.00 | 310.00 | | 747.00 |
HE Exceptional expenses on management operations | 340.00 | 494.00 | | 340.00 |
HH Total exceptional expenses (VIII) | 340.00 | 494.00 | | 340.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 407.00 | -184.00 | | 407.00 |
HK Income tax | 2 948.00 | 1 538.00 | | 2 948.00 |
HL TOTAL REVENUE (I + III + V + VII) | 603 774.00 | 545 374.00 | | 603 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 584 795.00 | 533 326.00 | | 584 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 980.00 | 12 048.00 | | 18 980.00 |
| |
| 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 | 27 854.00 | | 6 032.00 | 27 854.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 964.00 | |
I4 DECREASES Grand Total | | 373.00 | 33 513.00 | |
IO DECREASES Total including other intangible assets | | | 254.00 | |
IY DECREASES Total Tangible Fixed Assets | | 373.00 | 31 295.00 | |
KD ACQUISITIONS Total including other intangible assets | 254.00 | | | 254.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 663.00 | | 6 006.00 | 25 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 938.00 | | 26.00 | 1 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 921.00 | 2 653.00 | 373.00 | 16 921.00 |
PE DEPRECIATION Total including other intangible assets | 254.00 | | | 254.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 667.00 | 2 653.00 | 373.00 | 16 667.00 |
| |
| 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 | 31 758.00 | 31 758.00 | | 31 758.00 |
8C Staff and Related Accounts | 4 216.00 | 4 216.00 | | 4 216.00 |
8D Social Security and Other Social Organizations | 7 879.00 | 7 879.00 | | 7 879.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 654.00 | 2 654.00 | | 2 654.00 |
UT Other financial assets | 1 964.00 | 1 964.00 | | 1 964.00 |
UX Other trade receivables | 119 580.00 | 119 580.00 | | 119 580.00 |
VB VAT | 3 866.00 | 3 866.00 | | 3 866.00 |
VC Group and associates | 43 915.00 | 43 915.00 | | 43 915.00 |
VG Loans with a maturity of up to one year at origin | 89 880.00 | 89 880.00 | | 89 880.00 |
VH Loans with a maturity of more than one year at origin | 58 688.00 | 7 987.00 | 33 978.00 | 58 688.00 |
VI Group and Associates | 1 380.00 | 1 380.00 | | 1 380.00 |
VJ Loans taken out during the year | 60 000.00 | | | 60 000.00 |
VK Loans repaid during the year | 1 312.00 | | | 1 312.00 |
VM Income taxes | 673.00 | 673.00 | | 673.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 000.00 | 1 000.00 | | 1 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 500.00 | 3 500.00 | | 3 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 498.00 | 173 498.00 | | 173 498.00 |
VW VAT | 5 462.00 | 5 462.00 | | 5 462.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 918.00 | 152 217.00 | 33 978.00 | 202 918.00 |
| |
| 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 | 742.00 | 1 141.00 | | 742.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 334.00 | 35 970.00 | | 14 334.00 |
ST Other accounts | 42 858.00 | 34 408.00 | | 42 858.00 |
XQ Rental, rental and co-ownership charges | 30 415.00 | 24 372.00 | | 30 415.00 |
YT Subcontracting | 53 969.00 | 37 540.00 | | 53 969.00 |
YU External personnel | 1 371.00 | 1 003.00 | | 1 371.00 |
YW Business tax | 3 784.00 | 4 376.00 | | 3 784.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 526.00 | 5 517.00 | | 4 526.00 |
YY Amount of VAT collected | 123 667.00 | 110 342.00 | | 123 667.00 |
YZ Total deductible VAT on goods and services | 82 606.00 | 73 318.00 | | 82 606.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 142 947.00 | 133 292.00 | | 142 947.00 |
| |
| 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 | 2.00 | | | 2.00 |
