| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 852.00 | 3 852.00 | | 3 852.00 |
AH Goodwill | 124 730.00 | | 124 730.00 | 124 730.00 |
AP Buildings | 56 440.00 | 43 812.00 | 12 629.00 | 56 440.00 |
AR Technical installations, industrial equipment and tools | 62 473.00 | 55 321.00 | 7 153.00 | 62 473.00 |
AT Other tangible assets | 51 573.00 | 31 114.00 | 20 458.00 | 51 573.00 |
BH Other financial assets | 3 208.00 | | 3 208.00 | 3 208.00 |
BJ TOTAL (I) | 302 276.00 | 134 098.00 | 168 177.00 | 302 276.00 |
BT Goods | 7 693.00 | | 7 693.00 | 7 693.00 |
BZ Other receivables | 11 417.00 | | 11 417.00 | 11 417.00 |
CF Cash and cash equivalents | 45 536.00 | | 45 536.00 | 45 536.00 |
CH Prepaid expenses | 1 161.00 | | 1 161.00 | 1 161.00 |
CJ TOTAL (II) | 65 808.00 | | 65 808.00 | 65 808.00 |
CO Grand total (0 to V) | 368 084.00 | 134 098.00 | 233 985.00 | 368 084.00 |
CP Shares due in less than one year | 3 208.00 | | | 3 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 155 312.00 | 185 534.00 | | 155 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 397.00 | -30 222.00 | | 22 397.00 |
DL TOTAL (I) | 185 959.00 | 163 562.00 | | 185 959.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 4 013.00 | | |
DX Trade payables and related accounts | 24 600.00 | 29 853.00 | | 24 600.00 |
DY Tax and social security liabilities | 23 427.00 | 28 565.00 | | 23 427.00 |
EC TOTAL (IV) | 48 027.00 | 62 430.00 | | 48 027.00 |
EE Grand total (I to V) | 233 985.00 | 225 992.00 | | 233 985.00 |
EG Accrued income and payables due within one year | 48 027.00 | 62 430.00 | | 48 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 577 768.00 | | 577 768.00 | 577 768.00 |
FG Production sold - services | 308.00 | | 308.00 | 308.00 |
FJ Net sales | 578 076.00 | | 578 076.00 | 578 076.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 440.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 585 529.00 | |
FS Purchases of goods (including customs duties) | | | 48 121.00 | |
FU Purchases of raw materials and other supplies | | | 137 063.00 | |
FV Inventory change (raw materials and supplies) | | | -2 801.00 | |
FW Other purchases and external expenses | | | 110 494.00 | |
FX Taxes, duties, and similar payments | | | 10 573.00 | |
FY Salaries and Wages | | | 179 045.00 | |
FZ Social Security Contributions | | | 68 655.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 439.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 562 637.00 | |
GG - OPERATING RESULT (I - II) | | | 22 892.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 440.00 | 4 405.00 | | 7 440.00 |
A2 TOTAL ASSETS | 27 483.00 | 26 074.00 | | 27 483.00 |
HE Exceptional expenses on management operations | 495.00 | 618.00 | | 495.00 |
HH Total exceptional expenses (VIII) | 495.00 | 618.00 | | 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -495.00 | -618.00 | | -495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 585 529.00 | 566 581.00 | | 585 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 563 132.00 | 596 803.00 | | 563 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 397.00 | -30 222.00 | | 22 397.00 |
HP References: Equipment leasing | 16 343.00 | 8 414.00 | | 16 343.00 |
| |
| 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 | 298 377.00 | | 3 899.00 | 298 377.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 852.00 | | | 3 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 208.00 | |
I4 DECREASES Grand Total | | | 302 276.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 852.00 | |
IO DECREASES Total including other intangible assets | | | 124 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 170 486.00 | |
KD ACQUISITIONS Total including other intangible assets | 124 730.00 | | | 124 730.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 166 587.00 | | 3 899.00 | 166 587.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 208.00 | | | 3 208.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 659.00 | 11 439.00 | | 122 659.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 852.00 | | | 3 852.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 118 807.00 | 11 439.00 | | 118 807.00 |
| |
| 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 | 24 600.00 | 24 600.00 | | 24 600.00 |
8C Staff and Related Accounts | 10 009.00 | 10 009.00 | | 10 009.00 |
8D Social Security and Other Social Organizations | 10 183.00 | 10 183.00 | | 10 183.00 |
UT Other financial assets | 3 208.00 | 3 208.00 | | 3 208.00 |
UY Staff and related accounts | 1 665.00 | 1 665.00 | | 1 665.00 |
UZ Social Security, other social security organizations | 251.00 | 251.00 | | 251.00 |
VB VAT | 2 395.00 | 2 395.00 | | 2 395.00 |
VM Income taxes | 7 107.00 | 7 107.00 | | 7 107.00 |
VQ Other Taxes, Duties, and Similar Debts | 82.00 | 82.00 | | 82.00 |
VS Prepaid expenses | 1 161.00 | 1 161.00 | | 1 161.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 786.00 | 15 786.00 | | 15 786.00 |
VW VAT | 3 153.00 | 3 153.00 | | 3 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 027.00 | 48 027.00 | | 48 027.00 |
| |
| 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 | 7 982.00 | 5 606.00 | | 7 982.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 745.00 | 7 909.00 | | 7 745.00 |
ST Other accounts | 75 585.00 | 82 234.00 | | 75 585.00 |
XQ Rental, rental and co-ownership charges | 27 164.00 | 25 901.00 | | 27 164.00 |
YW Business tax | 2 591.00 | 2 862.00 | | 2 591.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 573.00 | 8 468.00 | | 10 573.00 |
YY Amount of VAT collected | 38 063.00 | 37 944.00 | | 38 063.00 |
YZ Total deductible VAT on goods and services | 27 005.00 | 30 464.00 | | 27 005.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 110 494.00 | 116 044.00 | | 110 494.00 |
| |
| 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 | 6.00 | | | 6.00 |
