| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 97 567.00 | | 97 567.00 | 97 567.00 |
AJ Other Intangible Assets | 5 037.00 | 4 938.00 | 99.00 | 5 037.00 |
AR Technical installations, industrial equipment and tools | 11 819.00 | 11 660.00 | 159.00 | 11 819.00 |
AT Other tangible assets | 176 227.00 | 172 330.00 | 3 897.00 | 176 227.00 |
BH Other financial assets | 24 351.00 | | 24 351.00 | 24 351.00 |
BJ TOTAL (I) | 315 002.00 | 188 929.00 | 126 073.00 | 315 002.00 |
BT Goods | 940 157.00 | | 940 157.00 | 940 157.00 |
BX Customers and related accounts | 49 217.00 | 12 918.00 | 36 299.00 | 49 217.00 |
BZ Other receivables | 9 588.00 | | 9 588.00 | 9 588.00 |
CF Cash and cash equivalents | 5 088.00 | | 5 088.00 | 5 088.00 |
CH Prepaid expenses | 2 520.00 | | 2 520.00 | 2 520.00 |
CJ TOTAL (II) | 1 006 571.00 | 12 918.00 | 993 653.00 | 1 006 571.00 |
CN Currency translation adjustments (V) | 7 952.00 | | 7 952.00 | 7 952.00 |
CO Grand total (0 to V) | 1 329 525.00 | 201 847.00 | 1 127 678.00 | 1 329 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 139 617.00 | 133 329.00 | | 139 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 204.00 | 6 288.00 | | 1 204.00 |
DL TOTAL (I) | 305 821.00 | 304 617.00 | | 305 821.00 |
DP Provisions for Risks | 7 952.00 | 4 773.00 | | 7 952.00 |
DR TOTAL (IV) | 7 952.00 | 4 773.00 | | 7 952.00 |
DU Loans and Debts from Credit Institutions (3) | 350 143.00 | 289 733.00 | | 350 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 123 671.00 | 123 671.00 | | 123 671.00 |
DW Advances and down payments received on current orders | 100.00 | | | 100.00 |
DX Trade payables and related accounts | 303 229.00 | 337 253.00 | | 303 229.00 |
DY Tax and social security liabilities | 31 698.00 | 22 085.00 | | 31 698.00 |
EA Other liabilities | 4 508.00 | | | 4 508.00 |
EB Prepaid income (2) | 556.00 | 2 222.00 | | 556.00 |
EC TOTAL (IV) | 813 904.00 | 774 964.00 | | 813 904.00 |
EE Grand total (I to V) | 1 127 678.00 | 1 084 354.00 | | 1 127 678.00 |
EG Accrued income and payables due within one year | 813 904.00 | 774 964.00 | | 813 904.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 295 584.00 | 286 807.00 | | 295 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 376 985.00 | 130 642.00 | 1 507 627.00 | 1 376 985.00 |
FG Production sold - services | 7 013.00 | | 7 013.00 | 7 013.00 |
FJ Net sales | 1 383 998.00 | 130 642.00 | 1 514 640.00 | 1 383 998.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 267.00 | |
FQ Other income | | | 137.00 | |
FR Total operating income (I) | | | 1 517 044.00 | |
FS Purchases of goods (including customs duties) | | | 1 065 712.00 | |
FT Inventory change (goods) | | | -17 321.00 | |
FW Other purchases and external expenses | | | 187 596.00 | |
FX Taxes, duties, and similar payments | | | 5 485.00 | |
FY Salaries and Wages | | | 205 703.00 | |
FZ Social Security Contributions | | | 42 094.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 575.00 | |
GE Other Expenses | | | 318.00 | |
GF Total Operating Expenses (II) | | | 1 494 161.00 | |
GG - OPERATING RESULT (I - II) | | | 22 883.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 773.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 4 773.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 952.00 | |
GR Interest and similar expenses | | | 18 195.00 | |
GU Total financial expenses (VI) | | | 26 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 7 449.00 | | 1.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | | 1 377.00 | | |
HD Total exceptional income (VII) | | 1 377.00 | | |
HE Exceptional expenses on management operations | 305.00 | 1 560.00 | | 305.00 |
HH Total exceptional expenses (VIII) | 305.00 | 1 560.00 | | 305.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -305.00 | -183.00 | | -305.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 521 817.00 | 1 445 668.00 | | 1 521 817.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 520 613.00 | 1 439 380.00 | | 1 520 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 204.00 | 6 288.00 | | 1 204.00 |
HP References: Equipment leasing | 11.00 | | | 11.00 |
HQ References: Real Estate Leasing | 1 710.00 | 2 280.00 | | 1 710.00 |
| |
| 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 | 314 056.00 | | 946.00 | 314 056.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 351.00 | |
I4 DECREASES Grand Total | | | 315 002.00 | |
IO DECREASES Total including other intangible assets | | | 102 605.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 188 047.00 | |
KD ACQUISITIONS Total including other intangible assets | 102 605.00 | | | 102 605.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 187 101.00 | | 946.00 | 187 101.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 351.00 | | | 24 351.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 184 354.00 | 4 575.00 | | 184 354.00 |
PE DEPRECIATION Total including other intangible assets | 4 530.00 | 408.00 | | 4 530.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 179 824.00 | 4 167.00 | | 179 824.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 4 773.00 | 7 952.00 | 4 773.00 | 4 773.00 |
6T Receivables | 12 918.00 | | | 12 918.00 |
7B Total provisions for depreciation | 12 918.00 | | | 12 918.00 |
7C Grand total | 17 691.00 | 7 952.00 | 4 773.00 | 17 691.00 |
UG - Financial | | 7 952.00 | 4 773.00 | |
| |
| 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 | 303 229.00 | 303 229.00 | | 303 229.00 |
8C Staff and Related Accounts | 11 605.00 | 11 605.00 | | 11 605.00 |
8D Social Security and Other Social Organizations | 7 629.00 | 7 629.00 | | 7 629.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 508.00 | 4 508.00 | | 4 508.00 |
8L Deferred income | 556.00 | 556.00 | | 556.00 |
UT Other financial assets | 24 351.00 | 24 351.00 | | 24 351.00 |
UX Other trade receivables | 33 782.00 | 33 782.00 | | 33 782.00 |
VA Doubtful or disputed receivables | 15 435.00 | 15 435.00 | | 15 435.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VG Loans with a maturity of up to one year at origin | 350 143.00 | 350 143.00 | | 350 143.00 |
VI Group and Associates | 123 671.00 | 123 671.00 | | 123 671.00 |
VJ Loans taken out during the year | 51 925.00 | | | 51 925.00 |
VM Income taxes | 8 968.00 | 8 968.00 | | 8 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 154.00 | 4 154.00 | | 4 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 380.00 | 380.00 | | 380.00 |
VS Prepaid expenses | 2 520.00 | 2 520.00 | | 2 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 676.00 | 85 676.00 | | 85 676.00 |
VW VAT | 8 310.00 | 8 310.00 | | 8 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 813 804.00 | 813 804.00 | | 813 804.00 |
| |
| 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 | 3 577.00 | 3 775.00 | | 3 577.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 975.00 | 11 105.00 | | 11 975.00 |
ST Other accounts | 51 561.00 | 60 061.00 | | 51 561.00 |
XQ Rental, rental and co-ownership charges | 124 060.00 | 120 355.00 | | 124 060.00 |
YW Business tax | 1 908.00 | 1 742.00 | | 1 908.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 485.00 | 5 517.00 | | 5 485.00 |
YY Amount of VAT collected | 276 092.00 | 277 246.00 | | 276 092.00 |
YZ Total deductible VAT on goods and services | 206 379.00 | 196 624.00 | | 206 379.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 187 596.00 | 191 521.00 | | 187 596.00 |
| |
| 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 |
