| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 077.00 | 6 568.00 | 4 510.00 | 11 077.00 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AR Technical installations, industrial equipment and tools | 54 017.00 | 33 453.00 | 20 565.00 | 54 017.00 |
AT Other tangible assets | 23 643.00 | 14 311.00 | 9 332.00 | 23 643.00 |
BH Other financial assets | 171 792.00 | | 171 792.00 | 171 792.00 |
BJ TOTAL (I) | 320 529.00 | 54 332.00 | 266 198.00 | 320 529.00 |
BT Goods | 1 175 250.00 | | 1 175 250.00 | 1 175 250.00 |
BX Customers and related accounts | 2 647 300.00 | 1 011.00 | 2 646 290.00 | 2 647 300.00 |
BZ Other receivables | 358 062.00 | | 358 062.00 | 358 062.00 |
CF Cash and cash equivalents | 5 950.00 | | 5 950.00 | 5 950.00 |
CH Prepaid expenses | 13 779.00 | | 13 779.00 | 13 779.00 |
CJ TOTAL (II) | 4 200 341.00 | 1 011.00 | 4 199 331.00 | 4 200 341.00 |
CO Grand total (0 to V) | 4 520 871.00 | 55 342.00 | 4 465 529.00 | 4 520 871.00 |
CP Shares due in less than one year | 164 989.00 | | | 164 989.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 130 839.00 | | | 130 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 276 227.00 | | | 276 227.00 |
DL TOTAL (I) | 415 317.00 | | | 415 317.00 |
DU Loans and Debts from Credit Institutions (3) | 162 401.00 | | | 162 401.00 |
DV Miscellaneous Loans and Financial Debts (4) | 597 808.00 | | | 597 808.00 |
DX Trade payables and related accounts | 1 904 702.00 | | | 1 904 702.00 |
DY Tax and social security liabilities | 238 846.00 | | | 238 846.00 |
EA Other liabilities | 1 134 356.00 | | | 1 134 356.00 |
EB Prepaid income (2) | 12 099.00 | | | 12 099.00 |
EC TOTAL (IV) | 4 050 212.00 | | | 4 050 212.00 |
EE Grand total (I to V) | 4 465 529.00 | | | 4 465 529.00 |
EG Accrued income and payables due within one year | 4 050 212.00 | | | 4 050 212.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 161 225.00 | | | 161 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 825 889.00 | 483 619.00 | 8 309 508.00 | 7 825 889.00 |
FG Production sold - services | 231 350.00 | 8 230.00 | 239 580.00 | 231 350.00 |
FJ Net sales | 8 057 239.00 | 491 849.00 | 8 549 088.00 | 8 057 239.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 521.00 | |
FQ Other income | | | 73.00 | |
FR Total operating income (I) | | | 8 581 681.00 | |
FS Purchases of goods (including customs duties) | | | 5 724 892.00 | |
FT Inventory change (goods) | | | -126 062.00 | |
FU Purchases of raw materials and other supplies | | | 15 629.00 | |
FW Other purchases and external expenses | | | 1 700 367.00 | |
FX Taxes, duties, and similar payments | | | 33 532.00 | |
FY Salaries and Wages | | | 608 130.00 | |
FZ Social Security Contributions | | | 242 910.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 711.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 011.00 | |
GE Other Expenses | | | 3 143.00 | |
GF Total Operating Expenses (II) | | | 8 224 263.00 | |
GG - OPERATING RESULT (I - II) | | | 357 418.00 | |
GL Other interest and similar income | | | 178.00 | |
GP Total financial income (V) | | | 178.00 | |
GR Interest and similar expenses | | | 17 616.00 | |
GU Total financial expenses (VI) | | | 17 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 339 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 32 359.00 | | | 32 359.00 |
HA Exceptional income from management transactions | 4 175.00 | | | 4 175.00 |
HD Total exceptional income (VII) | 4 175.00 | | | 4 175.00 |
HE Exceptional expenses on management operations | 87.00 | | | 87.00 |
HH Total exceptional expenses (VIII) | 87.00 | | | 87.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 088.00 | | | 4 088.00 |
HK Income tax | 67 840.00 | | | 67 840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 586 034.00 | | | 8 586 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 309 806.00 | | | 8 309 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 276 227.00 | | | 276 227.00 |
HP References: Equipment leasing | 753.00 | | | 753.00 |
| |
| 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 | 282 015.00 | | 38 515.00 | 282 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 171 792.00 | |
I4 DECREASES Grand Total | | | 320 529.00 | |
IO DECREASES Total including other intangible assets | | | 71 077.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 660.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 077.00 | | | 71 077.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 059.00 | | 6 601.00 | 71 059.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 139 878.00 | | 31 914.00 | 139 878.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 620.00 | 20 711.00 | | 33 620.00 |
PE DEPRECIATION Total including other intangible assets | 3 321.00 | 3 247.00 | | 3 321.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 299.00 | 17 465.00 | | 30 299.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 161.00 | 1 011.00 | 162.00 | 161.00 |
7B Total provisions for depreciation | 161.00 | 1 011.00 | 162.00 | 161.00 |
7C Grand total | 161.00 | 1 011.00 | 162.00 | 161.00 |
UE of which provisions and reversals: - Operating | | 1 011.00 | 162.00 | |
| |
| 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 | 1 904 702.00 | 1 904 702.00 | | 1 904 702.00 |
8C Staff and Related Accounts | 95 240.00 | 95 240.00 | | 95 240.00 |
8D Social Security and Other Social Organizations | 87 938.00 | 87 938.00 | | 87 938.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 134 356.00 | 1 134 356.00 | | 1 134 356.00 |
8L Deferred income | 12 099.00 | 12 099.00 | | 12 099.00 |
UT Other financial assets | 171 792.00 | 164 989.00 | 6 803.00 | 171 792.00 |
UX Other trade receivables | 2 634 360.00 | 2 634 360.00 | | 2 634 360.00 |
UY Staff and related accounts | 212.00 | 212.00 | | 212.00 |
UZ Social Security, other social security organizations | 773.00 | 773.00 | | 773.00 |
VA Doubtful or disputed receivables | 12 941.00 | 12 941.00 | | 12 941.00 |
VB VAT | 95 444.00 | 95 444.00 | | 95 444.00 |
VG Loans with a maturity of up to one year at origin | 162 401.00 | 162 401.00 | | 162 401.00 |
VI Group and Associates | 597 808.00 | 597 808.00 | | 597 808.00 |
VM Income taxes | 41 011.00 | 41 011.00 | | 41 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 234.00 | 3 234.00 | | 3 234.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 220 622.00 | 220 622.00 | | 220 622.00 |
VS Prepaid expenses | 13 779.00 | 13 779.00 | | 13 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 190 933.00 | 3 184 130.00 | 6 803.00 | 3 190 933.00 |
VW VAT | 52 433.00 | 52 433.00 | | 52 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 050 212.00 | 4 050 212.00 | | 4 050 212.00 |
| |
| 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 | 10 570.00 | | | 10 570.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 91 142.00 | | | 91 142.00 |
ST Other accounts | 1 158 729.00 | | | 1 158 729.00 |
XQ Rental, rental and co-ownership charges | 200 826.00 | | | 200 826.00 |
YT Subcontracting | 96 621.00 | | | 96 621.00 |
YU External personnel | 29 872.00 | | | 29 872.00 |
YV Retrocessions of fees, commissions and brokerage | 123 177.00 | | | 123 177.00 |
YW Business tax | 22 962.00 | | | 22 962.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 33 532.00 | | | 33 532.00 |
YY Amount of VAT collected | 1 622 574.00 | | | 1 622 574.00 |
YZ Total deductible VAT on goods and services | 1 426 049.00 | | | 1 426 049.00 |
ZE Dividends | 350 344.00 | | | 350 344.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 700 367.00 | | | 1 700 367.00 |
| |
| 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 | 1.00 | | | 1.00 |
