| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 74 147.00 | | 74 147.00 | 74 147.00 |
AJ Other Intangible Assets | 2 576.00 | 2 576.00 | | 2 576.00 |
AR Technical installations, industrial equipment and tools | 5 500.00 | 5 500.00 | | 5 500.00 |
AT Other tangible assets | 40 503.00 | 38 802.00 | 1 702.00 | 40 503.00 |
BH Other financial assets | 7 753.00 | | 7 753.00 | 7 753.00 |
BJ TOTAL (I) | 130 530.00 | 46 878.00 | 83 652.00 | 130 530.00 |
BL Raw materials, supplies | 13 462.00 | | 13 462.00 | 13 462.00 |
BX Customers and related accounts | 9 091.00 | | 9 091.00 | 9 091.00 |
BZ Other receivables | 3 825.00 | | 3 825.00 | 3 825.00 |
CD Marketable securities | 6 684.00 | | 6 684.00 | 6 684.00 |
CF Cash and cash equivalents | 56 424.00 | | 56 424.00 | 56 424.00 |
CH Prepaid expenses | 1 528.00 | | 1 528.00 | 1 528.00 |
CJ TOTAL (II) | 91 014.00 | | 91 014.00 | 91 014.00 |
CO Grand total (0 to V) | 221 543.00 | 46 878.00 | 174 665.00 | 221 543.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 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 |
DH Retained earnings | 72 577.00 | | | 72 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 611.00 | | | 59 611.00 |
DL TOTAL (I) | 140 988.00 | | | 140 988.00 |
DU Loans and Debts from Credit Institutions (3) | 10 987.00 | | | 10 987.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152.00 | | | 152.00 |
DX Trade payables and related accounts | 5 493.00 | | | 5 493.00 |
DY Tax and social security liabilities | 17 044.00 | | | 17 044.00 |
EC TOTAL (IV) | 33 677.00 | | | 33 677.00 |
EE Grand total (I to V) | 174 665.00 | | | 174 665.00 |
EG Accrued income and payables due within one year | 33 677.00 | | | 33 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 110 763.00 | 3 032.00 | 113 795.00 | 110 763.00 |
FG Production sold - services | 634.00 | 108 000.00 | 108 634.00 | 634.00 |
FJ Net sales | 111 397.00 | 111 032.00 | 222 429.00 | 111 397.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 812.00 | |
FQ Other income | | | 293.00 | |
FR Total operating income (I) | | | 227 535.00 | |
FU Purchases of raw materials and other supplies | | | 22 653.00 | |
FV Inventory change (raw materials and supplies) | | | -2 328.00 | |
FW Other purchases and external expenses | | | 65 169.00 | |
FX Taxes, duties, and similar payments | | | 1 559.00 | |
FY Salaries and Wages | | | 50 276.00 | |
FZ Social Security Contributions | | | 13 664.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 062.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 152 057.00 | |
GG - OPERATING RESULT (I - II) | | | 75 477.00 | |
GR Interest and similar expenses | | | 448.00 | |
GU Total financial expenses (VI) | | | 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 812.00 | | | 4 812.00 |
HK Income tax | 15 418.00 | | | 15 418.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 535.00 | | | 227 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 923.00 | | | 167 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 611.00 | | | 59 611.00 |
| |
| 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 | 128 188.00 | | 2 341.00 | 128 188.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 803.00 | |
I4 DECREASES Grand Total | | | 130 530.00 | |
IO DECREASES Total including other intangible assets | | | 76 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 003.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 723.00 | | | 76 723.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 903.00 | | 2 100.00 | 43 903.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 562.00 | | 241.00 | 7 562.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 816.00 | 1 062.00 | | 45 816.00 |
PE DEPRECIATION Total including other intangible assets | 2 576.00 | | | 2 576.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 240.00 | 1 062.00 | | 43 240.00 |
| |
| 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 | 5 493.00 | 5 493.00 | | 5 493.00 |
8C Staff and Related Accounts | 2 212.00 | 2 212.00 | | 2 212.00 |
8D Social Security and Other Social Organizations | 7 636.00 | 7 636.00 | | 7 636.00 |
8E Income Taxes | 2 875.00 | 2 875.00 | | 2 875.00 |
UT Other financial assets | 7 753.00 | 7 753.00 | | 7 753.00 |
UX Other trade receivables | 9 091.00 | 9 091.00 | | 9 091.00 |
VB VAT | 3 017.00 | 3 017.00 | | 3 017.00 |
VH Loans with a maturity of more than one year at origin | 10 987.00 | 10 987.00 | | 10 987.00 |
VI Group and Associates | 152.00 | 152.00 | | 152.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 026.00 | 1 026.00 | | 1 026.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 808.00 | 808.00 | | 808.00 |
VS Prepaid expenses | 1 528.00 | 1 528.00 | | 1 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 197.00 | 22 197.00 | | 22 197.00 |
VW VAT | 3 295.00 | 3 295.00 | | 3 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 677.00 | 33 677.00 | | 33 677.00 |
| |
| 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 | 778.00 | | | 778.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 826.00 | | | 8 826.00 |
ST Other accounts | 22 738.00 | | | 22 738.00 |
XQ Rental, rental and co-ownership charges | 33 605.00 | | | 33 605.00 |
YW Business tax | 781.00 | | | 781.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 559.00 | | | 1 559.00 |
YY Amount of VAT collected | 21 968.00 | | | 21 968.00 |
YZ Total deductible VAT on goods and services | 6 205.00 | | | 6 205.00 |
ZE Dividends | 34 000.00 | | | 34 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 65 169.00 | | | 65 169.00 |
