| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 630.00 | 1 630.00 | | 1 630.00 |
AF Concessions, Patents and Similar Rights | 2 084.00 | 2 084.00 | | 2 084.00 |
AH Goodwill | 94 000.00 | | 94 000.00 | 94 000.00 |
AT Other tangible assets | 152 404.00 | 65 533.00 | 86 871.00 | 152 404.00 |
BH Other financial assets | 5 400.00 | | 5 400.00 | 5 400.00 |
BJ TOTAL (I) | 255 518.00 | 69 247.00 | 186 271.00 | 255 518.00 |
BT Goods | 41 986.00 | | 41 986.00 | 41 986.00 |
BX Customers and related accounts | 7 345.00 | | 7 345.00 | 7 345.00 |
BZ Other receivables | 2 540.00 | | 2 540.00 | 2 540.00 |
CD Marketable securities | 12 670.00 | | 12 670.00 | 12 670.00 |
CF Cash and cash equivalents | 11 196.00 | | 11 196.00 | 11 196.00 |
CH Prepaid expenses | 4 916.00 | | 4 916.00 | 4 916.00 |
CJ TOTAL (II) | 80 653.00 | | 80 653.00 | 80 653.00 |
CO Grand total (0 to V) | 336 171.00 | 69 247.00 | 266 924.00 | 336 171.00 |
CP Shares due in less than one year | 5 400.00 | | | 5 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 9 171.00 | 3 467.00 | | 9 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 446.00 | 5 704.00 | | 24 446.00 |
DL TOTAL (I) | 66 618.00 | 42 171.00 | | 66 618.00 |
DU Loans and Debts from Credit Institutions (3) | 98 052.00 | 112 728.00 | | 98 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 836.00 | 52 090.00 | | 53 836.00 |
DX Trade payables and related accounts | 37 898.00 | 40 796.00 | | 37 898.00 |
DY Tax and social security liabilities | 10 520.00 | 6 766.00 | | 10 520.00 |
EC TOTAL (IV) | 200 306.00 | 212 379.00 | | 200 306.00 |
EE Grand total (I to V) | 266 924.00 | 254 550.00 | | 266 924.00 |
EG Accrued income and payables due within one year | 137 419.00 | 114 531.00 | | 137 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 198 200.00 | | 198 200.00 | 198 200.00 |
FG Production sold - services | 7 101.00 | | 7 101.00 | 7 101.00 |
FJ Net sales | 205 300.00 | | 205 300.00 | 205 300.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 205 302.00 | |
FS Purchases of goods (including customs duties) | | | 80 985.00 | |
FT Inventory change (goods) | | | -7 037.00 | |
FW Other purchases and external expenses | | | 50 406.00 | |
FX Taxes, duties, and similar payments | | | 2 811.00 | |
FY Salaries and Wages | | | 27 027.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 12 711.00 | |
GE Other Expenses | | | 8 199.00 | |
GF Total Operating Expenses (II) | | | 175 102.00 | |
GG - OPERATING RESULT (I - II) | | | 30 200.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 1 604.00 | |
GU Total financial expenses (VI) | | | 1 604.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 580.00 | | |
A4 Equity method investments | 8 194.00 | 7 066.00 | | 8 194.00 |
HK Income tax | 4 152.00 | 855.00 | | 4 152.00 |
HL TOTAL REVENUE (I + III + V + VII) | 205 305.00 | 177 673.00 | | 205 305.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 858.00 | 171 969.00 | | 180 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 446.00 | 5 704.00 | | 24 446.00 |
| |
| 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 | 255 518.00 | | | 255 518.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 630.00 | | | 1 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 400.00 | |
I4 DECREASES Grand Total | | | 255 518.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 630.00 | |
IO DECREASES Total including other intangible assets | | | 96 084.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152 404.00 | |
KD ACQUISITIONS Total including other intangible assets | 96 084.00 | | | 96 084.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 152 404.00 | | | 152 404.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 400.00 | | | 5 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 536.00 | 12 711.00 | | 56 536.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 630.00 | | | 1 630.00 |
PE DEPRECIATION Total including other intangible assets | 2 084.00 | | | 2 084.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 822.00 | 12 711.00 | | 52 822.00 |
| |
| 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 | 37 898.00 | 37 898.00 | | 37 898.00 |
8C Staff and Related Accounts | 3 537.00 | 3 537.00 | | 3 537.00 |
8E Income Taxes | 4 152.00 | 4 152.00 | | 4 152.00 |
UT Other financial assets | 5 400.00 | 5 400.00 | | 5 400.00 |
UX Other trade receivables | 7 345.00 | 7 345.00 | | 7 345.00 |
VB VAT | 70.00 | 70.00 | | 70.00 |
VG Loans with a maturity of up to one year at origin | 204.00 | 204.00 | | 204.00 |
VH Loans with a maturity of more than one year at origin | 97 848.00 | 34 961.00 | 62 887.00 | 97 848.00 |
VI Group and Associates | 53 836.00 | 53 836.00 | | 53 836.00 |
VK Loans repaid during the year | 8 632.00 | | | 8 632.00 |
VP Miscellaneous | 1 565.00 | 1 565.00 | | 1 565.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 904.00 | 904.00 | | 904.00 |
VS Prepaid expenses | 4 916.00 | 4 916.00 | | 4 916.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 201.00 | 20 201.00 | | 20 201.00 |
VW VAT | 2 831.00 | 2 831.00 | | 2 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 306.00 | 137 419.00 | 62 887.00 | 200 306.00 |
| |
| 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 | 1 605.00 | 1 794.00 | | 1 605.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 556.00 | 6 006.00 | | 5 556.00 |
ST Other accounts | 33 438.00 | 30 560.00 | | 33 438.00 |
XQ Rental, rental and co-ownership charges | 11 413.00 | 11 342.00 | | 11 413.00 |
YW Business tax | 1 206.00 | 1 225.00 | | 1 206.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 811.00 | 3 019.00 | | 2 811.00 |
YY Amount of VAT collected | 39 608.00 | 34 354.00 | | 39 608.00 |
YZ Total deductible VAT on goods and services | 25 888.00 | 22 098.00 | | 25 888.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 406.00 | 47 907.00 | | 50 406.00 |
