| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
AR Technical installations, industrial equipment and tools | 178 784.00 | 151 571.00 | 27 214.00 | 178 784.00 |
AT Other tangible assets | 10 516.00 | | 10 516.00 | 10 516.00 |
BH Other financial assets | 7 137.00 | | 7 137.00 | 7 137.00 |
BJ TOTAL (I) | 276 437.00 | 151 571.00 | 124 867.00 | 276 437.00 |
BT Goods | 47 940.00 | | 47 940.00 | 47 940.00 |
BX Customers and related accounts | 167 770.00 | | 167 770.00 | 167 770.00 |
BZ Other receivables | 34 475.00 | | 34 475.00 | 34 475.00 |
CF Cash and cash equivalents | 41 580.00 | | 41 580.00 | 41 580.00 |
CJ TOTAL (II) | 291 765.00 | | 291 765.00 | 291 765.00 |
CO Grand total (0 to V) | 568 202.00 | 151 571.00 | 416 632.00 | 568 202.00 |
CP Shares due in less than one year | 7 137.00 | | | 7 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 165 855.00 | 140 295.00 | | 165 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 442.00 | 25 560.00 | | 25 442.00 |
DL TOTAL (I) | 200 097.00 | 174 655.00 | | 200 097.00 |
DU Loans and Debts from Credit Institutions (3) | 18 695.00 | 25 514.00 | | 18 695.00 |
DX Trade payables and related accounts | 79 401.00 | 96 283.00 | | 79 401.00 |
DY Tax and social security liabilities | 118 438.00 | 87 756.00 | | 118 438.00 |
EA Other liabilities | | 746.00 | | |
EC TOTAL (IV) | 216 535.00 | 210 299.00 | | 216 535.00 |
EE Grand total (I to V) | 416 632.00 | 384 954.00 | | 416 632.00 |
EG Accrued income and payables due within one year | 216 535.00 | 210 299.00 | | 216 535.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 303.00 | 3 875.00 | | 7 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 971.00 | | 14 971.00 | 14 971.00 |
FG Production sold - services | 975 283.00 | | 975 283.00 | 975 283.00 |
FJ Net sales | 990 254.00 | | 990 254.00 | 990 254.00 |
FR Total operating income (I) | | | 990 254.00 | |
FS Purchases of goods (including customs duties) | | | 590 423.00 | |
FV Inventory change (raw materials and supplies) | | | 23 055.00 | |
FW Other purchases and external expenses | | | 86 475.00 | |
FX Taxes, duties, and similar payments | | | 8 455.00 | |
FY Salaries and Wages | | | 174 163.00 | |
FZ Social Security Contributions | | | 54 103.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 768.00 | |
GF Total Operating Expenses (II) | | | 956 442.00 | |
GG - OPERATING RESULT (I - II) | | | 33 812.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 3 008.00 | |
GU Total financial expenses (VI) | | | 3 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 937.00 | 2 345.00 | | 1 937.00 |
HH Total exceptional expenses (VIII) | 1 937.00 | 2 345.00 | | 1 937.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 937.00 | -2 345.00 | | -1 937.00 |
HK Income tax | 3 427.00 | 1 576.00 | | 3 427.00 |
HL TOTAL REVENUE (I + III + V + VII) | 990 255.00 | 969 202.00 | | 990 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 964 814.00 | 943 642.00 | | 964 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 442.00 | 25 560.00 | | 25 442.00 |
HP References: Equipment leasing | 2 377.00 | 8 383.00 | | 2 377.00 |
| |
| 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 | 276 437.00 | | | 276 437.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 137.00 | |
I4 DECREASES Grand Total | | | 276 437.00 | |
IO DECREASES Total including other intangible assets | | | 80 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 189 300.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 000.00 | | | 80 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 189 300.00 | | | 189 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 137.00 | | | 7 137.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 131 803.00 | 19 768.00 | | 131 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 131 803.00 | 19 768.00 | | 131 803.00 |
| |
| 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 | 79 401.00 | 79 401.00 | | 79 401.00 |
8C Staff and Related Accounts | 66 265.00 | 66 265.00 | | 66 265.00 |
8D Social Security and Other Social Organizations | 13 323.00 | 13 323.00 | | 13 323.00 |
UT Other financial assets | 7 137.00 | 7 137.00 | | 7 137.00 |
UX Other trade receivables | 167 770.00 | 167 770.00 | | 167 770.00 |
VB VAT | 4 144.00 | 4 144.00 | | 4 144.00 |
VG Loans with a maturity of up to one year at origin | 7 303.00 | 7 303.00 | | 7 303.00 |
VH Loans with a maturity of more than one year at origin | 11 392.00 | 11 392.00 | | 11 392.00 |
VJ Loans taken out during the year | -10 247.00 | | | -10 247.00 |
VM Income taxes | 30 331.00 | 30 331.00 | | 30 331.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 656.00 | 3 656.00 | | 3 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 382.00 | 209 382.00 | | 209 382.00 |
VW VAT | 35 194.00 | 35 194.00 | | 35 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 216 535.00 | 216 535.00 | | 216 535.00 |
| |
| 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 | 8 455.00 | 9 722.00 | | 8 455.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | | 3 000.00 | | |
ST Other accounts | 25 329.00 | 28 717.00 | | 25 329.00 |
XQ Rental, rental and co-ownership charges | 61 146.00 | 56 088.00 | | 61 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 455.00 | 9 722.00 | | 8 455.00 |
YY Amount of VAT collected | 195 057.00 | | | 195 057.00 |
YZ Total deductible VAT on goods and services | 130 158.00 | | | 130 158.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 86 475.00 | 87 806.00 | | 86 475.00 |
| |
| 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 | 4.00 | | | 4.00 |
