| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 395.00 | 263.00 | 1 132.00 | 1 395.00 |
AR Technical installations, industrial equipment and tools | 2 193.00 | 669.00 | 1 524.00 | 2 193.00 |
AT Other tangible assets | 246 175.00 | 188 571.00 | 57 605.00 | 246 175.00 |
BD Other fixed assets | 20 595.00 | | 20 595.00 | 20 595.00 |
BH Other financial assets | 2 160.00 | | 2 160.00 | 2 160.00 |
BJ TOTAL (I) | 272 519.00 | 189 503.00 | 83 016.00 | 272 519.00 |
BT Goods | 71 888.00 | | 71 888.00 | 71 888.00 |
BX Customers and related accounts | 19 233.00 | | 19 233.00 | 19 233.00 |
BZ Other receivables | 25 800.00 | | 25 800.00 | 25 800.00 |
CF Cash and cash equivalents | 135 244.00 | | 135 244.00 | 135 244.00 |
CJ TOTAL (II) | 252 165.00 | | 252 165.00 | 252 165.00 |
CO Grand total (0 to V) | 524 684.00 | 189 503.00 | 335 181.00 | 524 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 66 418.00 | | | 66 418.00 |
DH Retained earnings | -3 844.00 | | | -3 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 972.00 | | | 57 972.00 |
DL TOTAL (I) | 129 347.00 | | | 129 347.00 |
DU Loans and Debts from Credit Institutions (3) | 50 524.00 | | | 50 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 693.00 | | | 18 693.00 |
DX Trade payables and related accounts | 67 038.00 | | | 67 038.00 |
DY Tax and social security liabilities | 50 537.00 | | | 50 537.00 |
DZ Fixed asset liabilities and related accounts | 3 709.00 | | | 3 709.00 |
EA Other liabilities | 15 334.00 | | | 15 334.00 |
EC TOTAL (IV) | 205 834.00 | | | 205 834.00 |
EE Grand total (I to V) | 335 181.00 | | | 335 181.00 |
EG Accrued income and payables due within one year | 205 834.00 | | | 205 834.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 773.00 | | | 10 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 385 725.00 | | 385 725.00 | 385 725.00 |
FG Production sold - services | 74 894.00 | | 74 894.00 | 74 894.00 |
FJ Net sales | 460 619.00 | | 460 619.00 | 460 619.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 46 285.00 | |
FQ Other income | | | 361.00 | |
FR Total operating income (I) | | | 507 265.00 | |
FS Purchases of goods (including customs duties) | | | 220 523.00 | |
FT Inventory change (goods) | | | 31 613.00 | |
FW Other purchases and external expenses | | | 127 314.00 | |
FX Taxes, duties, and similar payments | | | 4 744.00 | |
FY Salaries and Wages | | | 39 000.00 | |
FZ Social Security Contributions | | | 1 330.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 503.00 | |
GE Other Expenses | | | 25 479.00 | |
GF Total Operating Expenses (II) | | | 463 507.00 | |
GG - OPERATING RESULT (I - II) | | | 43 758.00 | |
GK Income from other securities and fixed asset receivables | | | 95.00 | |
GL Other interest and similar income | | | 276.00 | |
GP Total financial income (V) | | | 371.00 | |
GR Interest and similar expenses | | | 215.00 | |
GU Total financial expenses (VI) | | | 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 46 285.00 | | | 46 285.00 |
A2 TOTAL ASSETS | 1 330.00 | | | 1 330.00 |
A4 Equity method investments | 146.00 | | | 146.00 |
HA Exceptional income from management transactions | 48 578.00 | | | 48 578.00 |
HD Total exceptional income (VII) | 48 578.00 | | | 48 578.00 |
HE Exceptional expenses on management operations | 18 719.00 | | | 18 719.00 |
HH Total exceptional expenses (VIII) | 18 719.00 | | | 18 719.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 860.00 | | | 29 860.00 |
HK Income tax | 15 802.00 | | | 15 802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 556 214.00 | | | 556 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 498 242.00 | | | 498 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 972.00 | | | 57 972.00 |
| |
| 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 | 218 755.00 | | 53 764.00 | 218 755.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 756.00 | |
I4 DECREASES Grand Total | | | 272 519.00 | |
IO DECREASES Total including other intangible assets | | | 1 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 248 368.00 | |
KD ACQUISITIONS Total including other intangible assets | 145.00 | | 1 250.00 | 145.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 195 949.00 | | 52 419.00 | 195 949.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 661.00 | | 95.00 | 22 661.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 176 000.00 | 13 503.00 | | 176 000.00 |
PE DEPRECIATION Total including other intangible assets | 145.00 | 118.00 | | 145.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 175 854.00 | 13 385.00 | | 175 854.00 |
| |
| 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 | 67 038.00 | 67 038.00 | | 67 038.00 |
8D Social Security and Other Social Organizations | 35 149.00 | 35 149.00 | | 35 149.00 |
8E Income Taxes | 12 802.00 | 12 802.00 | | 12 802.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 709.00 | 3 709.00 | | 3 709.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 334.00 | 15 334.00 | | 15 334.00 |
UT Other financial assets | 2 160.00 | 2 160.00 | | 2 160.00 |
UX Other trade receivables | 19 233.00 | 19 233.00 | | 19 233.00 |
VB VAT | 20 867.00 | 20 867.00 | | 20 867.00 |
VC Group and associates | 4 798.00 | 4 798.00 | | 4 798.00 |
VH Loans with a maturity of more than one year at origin | 50 524.00 | 50 524.00 | | 50 524.00 |
VI Group and Associates | 18 693.00 | 18 693.00 | | 18 693.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 136.00 | 136.00 | | 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 194.00 | 47 194.00 | | 47 194.00 |
VW VAT | 2 586.00 | 2 586.00 | | 2 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 834.00 | 205 834.00 | | 205 834.00 |
| |
| 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 | 2 431.00 | | | 2 431.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 295.00 | | | 8 295.00 |
ST Other accounts | 57 633.00 | | | 57 633.00 |
XQ Rental, rental and co-ownership charges | 43 742.00 | | | 43 742.00 |
YT Subcontracting | 17 644.00 | | | 17 644.00 |
YW Business tax | 2 313.00 | | | 2 313.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 744.00 | | | 4 744.00 |
YY Amount of VAT collected | 33 161.00 | | | 33 161.00 |
YZ Total deductible VAT on goods and services | 55 941.00 | | | 55 941.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 127 314.00 | | | 127 314.00 |
