| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 39 539.00 | 39 539.00 | | 39 539.00 |
AR Technical installations, industrial equipment and tools | 4 788.00 | 4 788.00 | | 4 788.00 |
AT Other tangible assets | 38 878.00 | 28 225.00 | 10 653.00 | 38 878.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 9 000.00 | | 9 000.00 | 9 000.00 |
BJ TOTAL (I) | 92 221.00 | 72 552.00 | 19 668.00 | 92 221.00 |
BT Goods | 82 901.00 | | 82 901.00 | 82 901.00 |
BX Customers and related accounts | 30 715.00 | | 30 715.00 | 30 715.00 |
BZ Other receivables | 5 011.00 | | 5 011.00 | 5 011.00 |
CF Cash and cash equivalents | 626 208.00 | | 626 208.00 | 626 208.00 |
CH Prepaid expenses | 628.00 | | 628.00 | 628.00 |
CJ TOTAL (II) | 745 463.00 | | 745 463.00 | 745 463.00 |
CO Grand total (0 to V) | 837 684.00 | 72 552.00 | 765 131.00 | 837 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 457 705.00 | 335 471.00 | | 457 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 162.00 | 122 234.00 | | 162 162.00 |
DL TOTAL (I) | 628 117.00 | 465 955.00 | | 628 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 789.00 | 63 789.00 | | 33 789.00 |
DW Advances and down payments received on current orders | 31 708.00 | 23 824.00 | | 31 708.00 |
DX Trade payables and related accounts | 9 930.00 | 18 549.00 | | 9 930.00 |
DY Tax and social security liabilities | 49 235.00 | 36 202.00 | | 49 235.00 |
EA Other liabilities | 12 353.00 | 7 930.00 | | 12 353.00 |
EC TOTAL (IV) | 137 015.00 | 150 293.00 | | 137 015.00 |
EE Grand total (I to V) | 765 131.00 | 616 248.00 | | 765 131.00 |
EG Accrued income and payables due within one year | 137 015.00 | 150 293.00 | | 137 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 073 168.00 | | 1 073 168.00 | 1 073 168.00 |
FJ Net sales | 1 073 168.00 | | 1 073 168.00 | 1 073 168.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 073 275.00 | |
FS Purchases of goods (including customs duties) | | | 408 635.00 | |
FT Inventory change (goods) | | | 900.00 | |
FW Other purchases and external expenses | | | 119 205.00 | |
FX Taxes, duties, and similar payments | | | 6 982.00 | |
FY Salaries and Wages | | | 268 416.00 | |
FZ Social Security Contributions | | | 10 808.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 775.00 | |
GE Other Expenses | | | 23 518.00 | |
GF Total Operating Expenses (II) | | | 845 239.00 | |
GG - OPERATING RESULT (I - II) | | | 228 037.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 228 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 100.00 | 2 168.00 | | 100.00 |
A4 Equity method investments | 23 517.00 | 18 986.00 | | 23 517.00 |
HA Exceptional income from management transactions | 229.00 | | | 229.00 |
HD Total exceptional income (VII) | 229.00 | | | 229.00 |
HE Exceptional expenses on management operations | | 718.00 | | |
HH Total exceptional expenses (VIII) | | 718.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 229.00 | -718.00 | | 229.00 |
HK Income tax | 66 104.00 | 49 163.00 | | 66 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 073 504.00 | 955 391.00 | | 1 073 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 911 343.00 | 833 158.00 | | 911 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 162.00 | 122 234.00 | | 162 162.00 |
| |
| 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 | 92 221.00 | | | 92 221.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 015.00 | |
I4 DECREASES Grand Total | | | 92 221.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 206.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 206.00 | | | 83 206.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 015.00 | | | 9 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 777.00 | 6 775.00 | | 65 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 777.00 | 6 775.00 | | 65 777.00 |
| |
| 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 | 9 930.00 | 9 930.00 | | 9 930.00 |
8C Staff and Related Accounts | 11 608.00 | 11 608.00 | | 11 608.00 |
8D Social Security and Other Social Organizations | 6 170.00 | 6 170.00 | | 6 170.00 |
8E Income Taxes | 15 639.00 | 15 639.00 | | 15 639.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 353.00 | 12 353.00 | | 12 353.00 |
UT Other financial assets | 9 000.00 | | 9 000.00 | 9 000.00 |
UX Other trade receivables | 30 715.00 | 30 715.00 | | 30 715.00 |
VB VAT | 2 829.00 | 2 829.00 | | 2 829.00 |
VI Group and Associates | 33 789.00 | 33 789.00 | | 33 789.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 333.00 | 4 333.00 | | 4 333.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 182.00 | 2 182.00 | | 2 182.00 |
VS Prepaid expenses | 628.00 | 628.00 | | 628.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 354.00 | 36 354.00 | 9 000.00 | 45 354.00 |
VW VAT | 11 485.00 | 11 485.00 | | 11 485.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 307.00 | 105 307.00 | | 105 307.00 |
| |
| 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 | 3 190.00 | 3 197.00 | | 3 190.00 |
ST Other accounts | 56 661.00 | 50 682.00 | | 56 661.00 |
XQ Rental, rental and co-ownership charges | 56 292.00 | 56 912.00 | | 56 292.00 |
YV Retrocessions of fees, commissions and brokerage | 6 251.00 | 5 831.00 | | 6 251.00 |
YW Business tax | 3 792.00 | 3 270.00 | | 3 792.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 982.00 | 6 467.00 | | 6 982.00 |
YY Amount of VAT collected | 214 679.00 | 190 430.00 | | 214 679.00 |
YZ Total deductible VAT on goods and services | 64 551.00 | 64 246.00 | | 64 551.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 119 205.00 | 113 425.00 | | 119 205.00 |
