| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 240 000.00 | | 240 000.00 | 240 000.00 |
AR Technical installations, industrial equipment and tools | 3 007.00 | 2 605.00 | 401.00 | 3 007.00 |
AT Other tangible assets | 77 688.00 | 62 975.00 | 14 713.00 | 77 688.00 |
BH Other financial assets | 6 742.00 | | 6 742.00 | 6 742.00 |
BJ TOTAL (I) | 327 436.00 | 65 580.00 | 261 856.00 | 327 436.00 |
BT Goods | 137 560.00 | 27 251.00 | 110 309.00 | 137 560.00 |
BV Advances and down payments on orders | 10 912.00 | | 10 912.00 | 10 912.00 |
BZ Other receivables | 4 491.00 | | 4 491.00 | 4 491.00 |
CF Cash and cash equivalents | 32 525.00 | | 32 525.00 | 32 525.00 |
CH Prepaid expenses | 7 594.00 | | 7 594.00 | 7 594.00 |
CJ TOTAL (II) | 193 082.00 | 27 251.00 | 165 831.00 | 193 082.00 |
CO Grand total (0 to V) | 520 518.00 | 92 831.00 | 427 687.00 | 520 518.00 |
| |
| 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 | 238 298.00 | 230 443.00 | | 238 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 259.00 | 7 855.00 | | 20 259.00 |
DL TOTAL (I) | 266 807.00 | 246 548.00 | | 266 807.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 061.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 34 885.00 | 45 358.00 | | 34 885.00 |
DX Trade payables and related accounts | 102 095.00 | 77 822.00 | | 102 095.00 |
DY Tax and social security liabilities | 23 900.00 | 25 904.00 | | 23 900.00 |
EC TOTAL (IV) | 160 881.00 | 152 146.00 | | 160 881.00 |
EE Grand total (I to V) | 427 687.00 | 398 694.00 | | 427 687.00 |
EG Accrued income and payables due within one year | 125 996.00 | 104 356.00 | | 125 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 510 944.00 | 510 944.00 | |
FJ Net sales | | 510 944.00 | 510 944.00 | |
FQ Other income | | | 269.00 | |
FR Total operating income (I) | | | 511 214.00 | |
FS Purchases of goods (including customs duties) | | | 302 380.00 | |
FT Inventory change (goods) | | | -971.00 | |
FW Other purchases and external expenses | | | 71 932.00 | |
FX Taxes, duties, and similar payments | | | 7 769.00 | |
FY Salaries and Wages | | | 72 678.00 | |
FZ Social Security Contributions | | | 32 154.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 242.00 | |
GE Other Expenses | | | 514.00 | |
GF Total Operating Expenses (II) | | | 490 697.00 | |
GG - OPERATING RESULT (I - II) | | | 20 517.00 | |
GL Other interest and similar income | | | 613.00 | |
GP Total financial income (V) | | | 613.00 | |
GR Interest and similar expenses | | | 59.00 | |
GU Total financial expenses (VI) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 21 796.00 | 13 699.00 | | 21 796.00 |
HA Exceptional income from management transactions | 1 234.00 | 386.00 | | 1 234.00 |
HD Total exceptional income (VII) | 1 234.00 | 386.00 | | 1 234.00 |
HE Exceptional expenses on management operations | 96.00 | | | 96.00 |
HH Total exceptional expenses (VIII) | 96.00 | | | 96.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 138.00 | 386.00 | | 1 138.00 |
HK Income tax | 1 951.00 | -1 491.00 | | 1 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 513 061.00 | 526 011.00 | | 513 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 492 802.00 | 518 156.00 | | 492 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 259.00 | 7 855.00 | | 20 259.00 |
| |
| 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 | 324 239.00 | | 3 198.00 | 324 239.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 742.00 | |
I4 DECREASES Grand Total | | | 327 436.00 | |
IO DECREASES Total including other intangible assets | | | 240 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 695.00 | |
KD ACQUISITIONS Total including other intangible assets | 240 000.00 | | | 240 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 632.00 | | 3 062.00 | 77 632.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 607.00 | | 135.00 | 6 607.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 338.00 | 4 242.00 | | 61 338.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 338.00 | 4 242.00 | | 61 338.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 27 251.00 | | | 27 251.00 |
7B Total provisions for depreciation | 27 251.00 | | | 27 251.00 |
7C Grand total | 27 251.00 | | | 27 251.00 |
| |
| 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 | 102 095.00 | 102 095.00 | | 102 095.00 |
8C Staff and Related Accounts | 1 906.00 | 1 906.00 | | 1 906.00 |
8D Social Security and Other Social Organizations | 9 410.00 | 9 410.00 | | 9 410.00 |
8E Income Taxes | 1 047.00 | 1 047.00 | | 1 047.00 |
UT Other financial assets | 6 742.00 | | 6 742.00 | 6 742.00 |
VB VAT | 3 443.00 | 3 443.00 | | 3 443.00 |
VI Group and Associates | 34 885.00 | | 34 885.00 | 34 885.00 |
VK Loans repaid during the year | 3 061.00 | | | 3 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 670.00 | 670.00 | | 670.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 048.00 | 1 048.00 | | 1 048.00 |
VS Prepaid expenses | 7 594.00 | 7 594.00 | | 7 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 826.00 | 12 084.00 | 6 742.00 | 18 826.00 |
VW VAT | 10 867.00 | 10 867.00 | | 10 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 881.00 | 125 996.00 | 34 885.00 | 160 881.00 |
| |
| 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 | 5 711.00 | 4 600.00 | | 5 711.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 095.00 | 10 562.00 | | 10 095.00 |
ST Other accounts | 24 701.00 | 20 918.00 | | 24 701.00 |
XQ Rental, rental and co-ownership charges | 36 464.00 | 36 974.00 | | 36 464.00 |
YT Subcontracting | 671.00 | 232.00 | | 671.00 |
YW Business tax | 2 058.00 | 2 011.00 | | 2 058.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 769.00 | 6 611.00 | | 7 769.00 |
YY Amount of VAT collected | 102 189.00 | 104 661.00 | | 102 189.00 |
YZ Total deductible VAT on goods and services | 40 929.00 | 46 515.00 | | 40 929.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 932.00 | 68 686.00 | | 71 932.00 |
