| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 69 125.00 | | 69 125.00 | 69 125.00 |
AR Technical installations, industrial equipment and tools | 4 058.00 | 2 206.00 | 1 852.00 | 4 058.00 |
AT Other tangible assets | 142 811.00 | 94 483.00 | 48 328.00 | 142 811.00 |
BD Other fixed assets | 379.00 | | 379.00 | 379.00 |
BJ TOTAL (I) | 216 373.00 | 96 689.00 | 119 684.00 | 216 373.00 |
BL Raw materials, supplies | 856.00 | | 856.00 | 856.00 |
BT Goods | 11 414.00 | | 11 414.00 | 11 414.00 |
BX Customers and related accounts | 4 038.00 | | 4 038.00 | 4 038.00 |
BZ Other receivables | 90 540.00 | | 90 540.00 | 90 540.00 |
CF Cash and cash equivalents | 50 537.00 | | 50 537.00 | 50 537.00 |
CH Prepaid expenses | 1 895.00 | | 1 895.00 | 1 895.00 |
CJ TOTAL (II) | 159 280.00 | | 159 280.00 | 159 280.00 |
CO Grand total (0 to V) | 375 653.00 | 96 689.00 | 278 964.00 | 375 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 212 282.00 | 212 269.00 | | 212 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 979.00 | 13.00 | | 2 979.00 |
DL TOTAL (I) | 223 646.00 | 220 667.00 | | 223 646.00 |
DU Loans and Debts from Credit Institutions (3) | 29 638.00 | 37 632.00 | | 29 638.00 |
DV Miscellaneous Loans and Financial Debts (4) | 237.00 | 245.00 | | 237.00 |
DX Trade payables and related accounts | 18 447.00 | 32 797.00 | | 18 447.00 |
DY Tax and social security liabilities | 6 996.00 | 6 264.00 | | 6 996.00 |
EC TOTAL (IV) | 55 318.00 | 76 939.00 | | 55 318.00 |
EE Grand total (I to V) | 278 964.00 | 297 606.00 | | 278 964.00 |
EG Accrued income and payables due within one year | 33 797.00 | 47 301.00 | | 33 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 182 019.00 | | 182 019.00 | 182 019.00 |
FG Production sold - services | | | | |
FJ Net sales | 182 019.00 | | 182 019.00 | 182 019.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 000.00 | |
FQ Other income | | | 36.00 | |
FR Total operating income (I) | | | 188 056.00 | |
FS Purchases of goods (including customs duties) | | | 80 647.00 | |
FT Inventory change (goods) | | | -1 619.00 | |
FU Purchases of raw materials and other supplies | | | 9 021.00 | |
FV Inventory change (raw materials and supplies) | | | 388.00 | |
FW Other purchases and external expenses | | | 35 377.00 | |
FX Taxes, duties, and similar payments | | | 722.00 | |
FY Salaries and Wages | | | 39 253.00 | |
FZ Social Security Contributions | | | 9 735.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 790.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 184 375.00 | |
GG - OPERATING RESULT (I - II) | | | 3 681.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 511.00 | |
GU Total financial expenses (VI) | | | 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 000.00 | 1 543.00 | | 6 000.00 |
HE Exceptional expenses on management operations | 197.00 | | | 197.00 |
HH Total exceptional expenses (VIII) | 197.00 | | | 197.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -197.00 | | | -197.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 063.00 | 183 418.00 | | 188 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 084.00 | 183 405.00 | | 185 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 979.00 | 13.00 | | 2 979.00 |
| |
| 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 | 212 814.00 | | 3 559.00 | 212 814.00 |
I3 DECREASES Total Financial Fixed Assets | | | 379.00 | |
I4 DECREASES Grand Total | | | 216 373.00 | |
IO DECREASES Total including other intangible assets | | | 69 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 146 869.00 | |
KD ACQUISITIONS Total including other intangible assets | 69 125.00 | | | 69 125.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 143 317.00 | | 3 553.00 | 143 317.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 373.00 | | 6.00 | 373.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 898.00 | 10 790.00 | | 85 898.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 898.00 | 10 790.00 | | 85 898.00 |
| |
| 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 | 18 447.00 | 18 447.00 | | 18 447.00 |
8C Staff and Related Accounts | 4 101.00 | 4 101.00 | | 4 101.00 |
8D Social Security and Other Social Organizations | 2 692.00 | 2 692.00 | | 2 692.00 |
UX Other trade receivables | 4 038.00 | 4 038.00 | | 4 038.00 |
VB VAT | 526.00 | 526.00 | | 526.00 |
VH Loans with a maturity of more than one year at origin | 29 638.00 | 8 117.00 | 21 521.00 | 29 638.00 |
VI Group and Associates | 237.00 | 237.00 | | 237.00 |
VK Loans repaid during the year | 7 994.00 | | | 7 994.00 |
VM Income taxes | 1 815.00 | 1 815.00 | | 1 815.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 88 199.00 | 88 199.00 | | 88 199.00 |
VS Prepaid expenses | 1 895.00 | 1 895.00 | | 1 895.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 474.00 | 96 474.00 | | 96 474.00 |
VW VAT | 202.00 | 202.00 | | 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 318.00 | 33 797.00 | 21 521.00 | 55 318.00 |
| |
| 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 | 636.00 | 554.00 | | 636.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 542.00 | 5 419.00 | | 5 542.00 |
ST Other accounts | 10 788.00 | 10 684.00 | | 10 788.00 |
XQ Rental, rental and co-ownership charges | 18 118.00 | 17 353.00 | | 18 118.00 |
YT Subcontracting | 930.00 | 928.00 | | 930.00 |
YW Business tax | 86.00 | 85.00 | | 86.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 722.00 | 639.00 | | 722.00 |
YY Amount of VAT collected | 13 958.00 | 14 187.00 | | 13 958.00 |
YZ Total deductible VAT on goods and services | 12 459.00 | 14 405.00 | | 12 459.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 377.00 | 34 385.00 | | 35 377.00 |
| |
| 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 |
