| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 53 700.00 | | 53 700.00 | 53 700.00 |
AR Technical installations, industrial equipment and tools | 18 210.00 | 7 253.00 | 10 957.00 | 18 210.00 |
AT Other tangible assets | 29 241.00 | 7 142.00 | 22 099.00 | 29 241.00 |
BH Other financial assets | 4 020.00 | | 4 020.00 | 4 020.00 |
BJ TOTAL (I) | 105 171.00 | 14 395.00 | 90 776.00 | 105 171.00 |
BT Goods | 1 910.00 | | 1 910.00 | 1 910.00 |
BZ Other receivables | 5 011.00 | | 5 011.00 | 5 011.00 |
CF Cash and cash equivalents | 38 020.00 | | 38 020.00 | 38 020.00 |
CJ TOTAL (II) | 44 942.00 | | 44 942.00 | 44 942.00 |
CO Grand total (0 to V) | 150 112.00 | 14 395.00 | 135 717.00 | 150 112.00 |
CP Shares due in less than one year | 4 020.00 | | | 4 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DH Retained earnings | 54 514.00 | | | 54 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 014.00 | | | 5 014.00 |
DL TOTAL (I) | 65 528.00 | | | 65 528.00 |
DU Loans and Debts from Credit Institutions (3) | 47 245.00 | | | 47 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45.00 | | | 45.00 |
DX Trade payables and related accounts | 2 230.00 | | | 2 230.00 |
DY Tax and social security liabilities | 20 669.00 | | | 20 669.00 |
EC TOTAL (IV) | 70 189.00 | | | 70 189.00 |
EE Grand total (I to V) | 135 717.00 | | | 135 717.00 |
EG Accrued income and payables due within one year | 70 189.00 | | | 70 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 339 708.00 | | 339 708.00 | 339 708.00 |
FJ Net sales | 339 708.00 | | 339 708.00 | 339 708.00 |
FR Total operating income (I) | | | 339 708.00 | |
FS Purchases of goods (including customs duties) | | | 147 697.00 | |
FT Inventory change (goods) | | | -160.00 | |
FW Other purchases and external expenses | | | 55 692.00 | |
FX Taxes, duties, and similar payments | | | 2 606.00 | |
FY Salaries and Wages | | | 95 920.00 | |
FZ Social Security Contributions | | | 24 997.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 566.00 | |
GF Total Operating Expenses (II) | | | 333 318.00 | |
GG - OPERATING RESULT (I - II) | | | 6 390.00 | |
GR Interest and similar expenses | | | 1 236.00 | |
GU Total financial expenses (VI) | | | 1 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 140.00 | | | 140.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 708.00 | | | 339 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 334 694.00 | | | 334 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 014.00 | | | 5 014.00 |
HP References: Equipment leasing | 2 891.00 | | | 2 891.00 |
| |
| 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 | 104 601.00 | | 570.00 | 104 601.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 020.00 | |
I4 DECREASES Grand Total | | | 105 171.00 | |
IO DECREASES Total including other intangible assets | | | 53 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 451.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 700.00 | | | 53 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 451.00 | | | 47 451.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 450.00 | | 570.00 | 3 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 829.00 | 6 566.00 | | 7 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 829.00 | 6 566.00 | | 7 829.00 |
| |
| 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 | 2 230.00 | 2 230.00 | | 2 230.00 |
8C Staff and Related Accounts | 6 059.00 | 6 059.00 | | 6 059.00 |
8D Social Security and Other Social Organizations | 11 127.00 | 11 127.00 | | 11 127.00 |
UT Other financial assets | 4 020.00 | 4 020.00 | | 4 020.00 |
VB VAT | 55.00 | 55.00 | | 55.00 |
VH Loans with a maturity of more than one year at origin | 47 245.00 | 47 245.00 | | 47 245.00 |
VI Group and Associates | 45.00 | 45.00 | | 45.00 |
VJ Loans taken out during the year | 49 869.00 | | | 49 869.00 |
VK Loans repaid during the year | 62 281.00 | | | 62 281.00 |
VM Income taxes | 4 848.00 | 4 848.00 | | 4 848.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 119.00 | 1 119.00 | | 1 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 031.00 | 9 031.00 | | 9 031.00 |
VW VAT | 2 365.00 | 2 365.00 | | 2 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 189.00 | 70 189.00 | | 70 189.00 |
| |
| 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 | 2 172.00 | | | 2 172.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 943.00 | | | 3 943.00 |
ST Other accounts | 31 834.00 | | | 31 834.00 |
YT Subcontracting | 19 915.00 | | | 19 915.00 |
YW Business tax | 434.00 | | | 434.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 606.00 | | | 2 606.00 |
YY Amount of VAT collected | 34 371.00 | | | 34 371.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 55 692.00 | | | 55 692.00 |
