| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 82 201.00 | | 82 201.00 | 82 201.00 |
AR Technical installations, industrial equipment and tools | 27 525.00 | 26 409.00 | 1 115.00 | 27 525.00 |
AT Other tangible assets | 25 857.00 | 22 949.00 | 2 909.00 | 25 857.00 |
BJ TOTAL (I) | 135 582.00 | 49 358.00 | 86 224.00 | 135 582.00 |
BT Goods | 3 396.00 | | 3 396.00 | 3 396.00 |
BX Customers and related accounts | 11 830.00 | | 11 830.00 | 11 830.00 |
CD Marketable securities | 849.00 | | 849.00 | 849.00 |
CF Cash and cash equivalents | 62 289.00 | | 62 289.00 | 62 289.00 |
CJ TOTAL (II) | 78 364.00 | | 78 364.00 | 78 364.00 |
CO Grand total (0 to V) | 213 946.00 | 49 358.00 | 164 588.00 | 213 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 74 251.00 | | | 74 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 030.00 | | | 6 030.00 |
DL TOTAL (I) | 88 665.00 | | | 88 665.00 |
DU Loans and Debts from Credit Institutions (3) | 8 645.00 | | | 8 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 915.00 | | | 915.00 |
DX Trade payables and related accounts | 10 391.00 | | | 10 391.00 |
DY Tax and social security liabilities | 54 572.00 | | | 54 572.00 |
EA Other liabilities | 1 400.00 | | | 1 400.00 |
EC TOTAL (IV) | 75 923.00 | | | 75 923.00 |
EE Grand total (I to V) | 164 588.00 | | | 164 588.00 |
EG Accrued income and payables due within one year | 75 923.00 | | | 75 923.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 645.00 | | | 8 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 299 401.00 | | 299 401.00 | 299 401.00 |
FG Production sold - services | 139 397.00 | | 139 397.00 | 139 397.00 |
FJ Net sales | 438 798.00 | | 438 798.00 | 438 798.00 |
FR Total operating income (I) | | | 438 798.00 | |
FS Purchases of goods (including customs duties) | | | 181 096.00 | |
FT Inventory change (goods) | | | 874.00 | |
FW Other purchases and external expenses | | | 90 029.00 | |
FX Taxes, duties, and similar payments | | | 5 104.00 | |
FY Salaries and Wages | | | 107 610.00 | |
FZ Social Security Contributions | | | 41 593.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 481.00 | |
GF Total Operating Expenses (II) | | | 428 788.00 | |
GG - OPERATING RESULT (I - II) | | | 10 011.00 | |
GL Other interest and similar income | | | 3 443.00 | |
GP Total financial income (V) | | | 3 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 644.00 | | | 644.00 |
HD Total exceptional income (VII) | 644.00 | | | 644.00 |
HE Exceptional expenses on management operations | 7 002.00 | | | 7 002.00 |
HH Total exceptional expenses (VIII) | 7 002.00 | | | 7 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 359.00 | | | -6 359.00 |
HK Income tax | 1 064.00 | | | 1 064.00 |
HL TOTAL REVENUE (I + III + V + VII) | 442 884.00 | | | 442 884.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 436 854.00 | | | 436 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 030.00 | | | 6 030.00 |
| |
| 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 | 135 582.00 | | | 135 582.00 |
I4 DECREASES Grand Total | | | 135 582.00 | |
IO DECREASES Total including other intangible assets | | | 82 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 382.00 | |
KD ACQUISITIONS Total including other intangible assets | 82 201.00 | | | 82 201.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 382.00 | | | 53 382.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 877.00 | 2 481.00 | | 46 877.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 877.00 | 2 481.00 | | 46 877.00 |
| |
| 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 | 10 391.00 | 10 391.00 | | 10 391.00 |
8C Staff and Related Accounts | 30 000.00 | 30 000.00 | | 30 000.00 |
8D Social Security and Other Social Organizations | 21 204.00 | 21 204.00 | | 21 204.00 |
8E Income Taxes | 1 064.00 | 1 064.00 | | 1 064.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 400.00 | 1 400.00 | | 1 400.00 |
UX Other trade receivables | 11 830.00 | 11 830.00 | | 11 830.00 |
VH Loans with a maturity of more than one year at origin | 8 645.00 | 8 645.00 | | 8 645.00 |
VI Group and Associates | 915.00 | 915.00 | | 915.00 |
VK Loans repaid during the year | 675.00 | | | 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 830.00 | 11 830.00 | | 11 830.00 |
VW VAT | 2 304.00 | 2 304.00 | | 2 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 923.00 | 75 923.00 | | 75 923.00 |
| |
| 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 | 2 184.00 | | | 2 184.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 225.00 | | | 225.00 |
ST Other accounts | 34 435.00 | | | 34 435.00 |
XQ Rental, rental and co-ownership charges | 23 418.00 | | | 23 418.00 |
YT Subcontracting | 31 951.00 | | | 31 951.00 |
YW Business tax | 2 920.00 | | | 2 920.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 104.00 | | | 5 104.00 |
YY Amount of VAT collected | 87 760.00 | | | 87 760.00 |
YZ Total deductible VAT on goods and services | 46 731.00 | | | 46 731.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 90 029.00 | | | 90 029.00 |
