| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 197 583.00 | | 197 583.00 | 197 583.00 |
AP Buildings | 13 305.00 | 584.00 | 12 721.00 | 13 305.00 |
AR Technical installations, industrial equipment and tools | 37 852.00 | 30 261.00 | 7 592.00 | 37 852.00 |
AT Other tangible assets | 87 806.00 | 71 000.00 | 16 807.00 | 87 806.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 210.00 | | 210.00 | 210.00 |
BJ TOTAL (I) | 336 882.00 | 101 844.00 | 235 038.00 | 336 882.00 |
BX Customers and related accounts | 101 496.00 | | 101 496.00 | 101 496.00 |
BZ Other receivables | 32 035.00 | | 32 035.00 | 32 035.00 |
CF Cash and cash equivalents | 114 342.00 | | 114 342.00 | 114 342.00 |
CH Prepaid expenses | 451.00 | | 451.00 | 451.00 |
CJ TOTAL (II) | 248 325.00 | | 248 325.00 | 248 325.00 |
CO Grand total (0 to V) | 585 208.00 | 101 844.00 | 483 364.00 | 585 208.00 |
CP Shares due in less than one year | 210.00 | | | 210.00 |
CU Other investments | 111.00 | | 111.00 | 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 4 221.00 | 3 634.00 | | 4 221.00 |
DG Other reserves | 262 345.00 | 261 183.00 | | 262 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 250.00 | 11 750.00 | | 33 250.00 |
DL TOTAL (I) | 399 816.00 | 376 567.00 | | 399 816.00 |
DU Loans and Debts from Credit Institutions (3) | 10 970.00 | 8 714.00 | | 10 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 269.00 | 4 245.00 | | 9 269.00 |
DX Trade payables and related accounts | 23 780.00 | 38 475.00 | | 23 780.00 |
DY Tax and social security liabilities | 36 473.00 | 28 596.00 | | 36 473.00 |
EA Other liabilities | 3 056.00 | | | 3 056.00 |
EC TOTAL (IV) | 83 548.00 | 80 029.00 | | 83 548.00 |
EE Grand total (I to V) | 483 364.00 | 456 596.00 | | 483 364.00 |
EG Accrued income and payables due within one year | 78 702.00 | 75 650.00 | | 78 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 457 771.00 | | 457 771.00 | 457 771.00 |
FJ Net sales | 457 771.00 | | 457 771.00 | 457 771.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 234.00 | |
FR Total operating income (I) | | | 460 005.00 | |
FU Purchases of raw materials and other supplies | | | 129 267.00 | |
FW Other purchases and external expenses | | | 94 625.00 | |
FX Taxes, duties, and similar payments | | | 8 908.00 | |
FY Salaries and Wages | | | 141 032.00 | |
FZ Social Security Contributions | | | 36 637.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 660.00 | |
GE Other Expenses | | | 2 545.00 | |
GF Total Operating Expenses (II) | | | 420 673.00 | |
GG - OPERATING RESULT (I - II) | | | 39 332.00 | |
GR Interest and similar expenses | | | 768.00 | |
GU Total financial expenses (VI) | | | 768.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 646.00 | | |
A2 TOTAL ASSETS | 17 196.00 | 26 420.00 | | 17 196.00 |
HE Exceptional expenses on management operations | 178.00 | 1 080.00 | | 178.00 |
HH Total exceptional expenses (VIII) | 178.00 | 1 080.00 | | 178.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -178.00 | -1 080.00 | | -178.00 |
HK Income tax | 5 136.00 | 1 317.00 | | 5 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 460 005.00 | 408 595.00 | | 460 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 426 755.00 | 396 845.00 | | 426 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 250.00 | 11 750.00 | | 33 250.00 |
| |
| 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 | 313 577.00 | | 23 305.00 | 313 577.00 |
I3 DECREASES Total Financial Fixed Assets | | | 336.00 | |
I4 DECREASES Grand Total | | | 336 882.00 | |
IO DECREASES Total including other intangible assets | | | 197 583.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 138 964.00 | |
KD ACQUISITIONS Total including other intangible assets | 197 583.00 | | | 197 583.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 659.00 | | 23 305.00 | 115 659.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 336.00 | | | 336.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 184.00 | 7 660.00 | | 94 184.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 184.00 | 7 660.00 | | 94 184.00 |
| |
| 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 | 23 780.00 | 23 780.00 | | 23 780.00 |
8C Staff and Related Accounts | 9 360.00 | 9 360.00 | | 9 360.00 |
8D Social Security and Other Social Organizations | 11 061.00 | 11 061.00 | | 11 061.00 |
8E Income Taxes | 812.00 | 812.00 | | 812.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 056.00 | 3 056.00 | | 3 056.00 |
UT Other financial assets | 210.00 | 210.00 | | 210.00 |
UX Other trade receivables | 101 496.00 | 101 496.00 | | 101 496.00 |
UY Staff and related accounts | 855.00 | 855.00 | | 855.00 |
VB VAT | 10 004.00 | 10 004.00 | | 10 004.00 |
VG Loans with a maturity of up to one year at origin | 4 362.00 | 4 024.00 | 338.00 | 4 362.00 |
VH Loans with a maturity of more than one year at origin | 6 609.00 | 2 101.00 | 4 508.00 | 6 609.00 |
VI Group and Associates | 9 269.00 | 9 269.00 | | 9 269.00 |
VJ Loans taken out during the year | 8 500.00 | | | 8 500.00 |
VK Loans repaid during the year | 6 244.00 | | | 6 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 411.00 | 411.00 | | 411.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 177.00 | 21 177.00 | | 21 177.00 |
VS Prepaid expenses | 451.00 | 451.00 | | 451.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 193.00 | 134 193.00 | | 134 193.00 |
VW VAT | 14 829.00 | 14 829.00 | | 14 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 548.00 | 78 702.00 | 4 846.00 | 83 548.00 |
| |
| 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 | 6 904.00 | 5 539.00 | | 6 904.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 135.00 | 4 060.00 | | 4 135.00 |
ST Other accounts | 69 898.00 | 69 713.00 | | 69 898.00 |
XQ Rental, rental and co-ownership charges | 19 142.00 | 19 909.00 | | 19 142.00 |
YT Subcontracting | 1 450.00 | 5 022.00 | | 1 450.00 |
YV Retrocessions of fees, commissions and brokerage | | 280.00 | | |
YW Business tax | 2 004.00 | 1 982.00 | | 2 004.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 908.00 | 7 521.00 | | 8 908.00 |
YY Amount of VAT collected | 49 848.00 | 55 188.00 | | 49 848.00 |
YZ Total deductible VAT on goods and services | 36 811.00 | 32 564.00 | | 36 811.00 |
ZE Dividends | 10 000.00 | | | 10 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 94 625.00 | 98 984.00 | | 94 625.00 |
| |
| 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 | 2.00 | | | 2.00 |
