| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 183.00 | 183.00 | | 183.00 |
AH Goodwill | 93 120.00 | | 93 120.00 | 93 120.00 |
AP Buildings | 11 045.00 | 2 498.00 | 8 547.00 | 11 045.00 |
AR Technical installations, industrial equipment and tools | 63 241.00 | 42 417.00 | 20 823.00 | 63 241.00 |
AT Other tangible assets | 37 155.00 | 28 464.00 | 8 691.00 | 37 155.00 |
BD Other fixed assets | 488.00 | | 488.00 | 488.00 |
BJ TOTAL (I) | 205 233.00 | 73 562.00 | 131 670.00 | 205 233.00 |
BX Customers and related accounts | 41 634.00 | | 41 634.00 | 41 634.00 |
BZ Other receivables | 15 060.00 | | 15 060.00 | 15 060.00 |
CF Cash and cash equivalents | 100 863.00 | | 100 863.00 | 100 863.00 |
CH Prepaid expenses | 5 247.00 | | 5 247.00 | 5 247.00 |
CJ TOTAL (II) | 162 806.00 | | 162 806.00 | 162 806.00 |
CO Grand total (0 to V) | 368 039.00 | 73 562.00 | 294 476.00 | 368 039.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 126 000.00 | | | 126 000.00 |
DE Statutory or contractual reserves | 12 600.00 | | | 12 600.00 |
DH Retained earnings | 27 104.00 | | | 27 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 089.00 | | | 5 089.00 |
DK Regulated provisions | 1 286.00 | | | 1 286.00 |
DL TOTAL (I) | 172 079.00 | | | 172 079.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 113.00 | | | 75 113.00 |
DX Trade payables and related accounts | 14 930.00 | | | 14 930.00 |
DY Tax and social security liabilities | 30 513.00 | | | 30 513.00 |
EA Other liabilities | 1 839.00 | | | 1 839.00 |
EC TOTAL (IV) | 122 397.00 | | | 122 397.00 |
EE Grand total (I to V) | 294 476.00 | | | 294 476.00 |
EG Accrued income and payables due within one year | 122 397.00 | | | 122 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 351 421.00 | | 351 421.00 | 351 421.00 |
FJ Net sales | 351 421.00 | | 351 421.00 | 351 421.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 351 434.00 | |
FU Purchases of raw materials and other supplies | | | 53 768.00 | |
FV Inventory change (raw materials and supplies) | | | 1 945.00 | |
FW Other purchases and external expenses | | | 112 624.00 | |
FX Taxes, duties, and similar payments | | | 3 097.00 | |
FY Salaries and Wages | | | 114 561.00 | |
FZ Social Security Contributions | | | 40 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 330.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 345 713.00 | |
GG - OPERATING RESULT (I - II) | | | 5 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18.00 | | | 18.00 |
HD Total exceptional income (VII) | 18.00 | | | 18.00 |
HG Exceptional depreciation and provisions | 650.00 | | | 650.00 |
HH Total exceptional expenses (VIII) | 650.00 | | | 650.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -632.00 | | | -632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 453.00 | | | 351 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 346 363.00 | | | 346 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 089.00 | | | 5 089.00 |
HP References: Equipment leasing | 2 640.00 | | | 2 640.00 |
| |
| 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 | 203 822.00 | | 1 410.00 | 203 822.00 |
I3 DECREASES Total Financial Fixed Assets | | | 488.00 | |
I4 DECREASES Grand Total | | | 205 233.00 | |
IO DECREASES Total including other intangible assets | | | 93 303.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 441.00 | |
KD ACQUISITIONS Total including other intangible assets | 93 303.00 | | | 93 303.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 031.00 | | 1 410.00 | 110 031.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 488.00 | | | 488.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 232.00 | 19 330.00 | | 54 232.00 |
PE DEPRECIATION Total including other intangible assets | 183.00 | | | 183.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 049.00 | 19 330.00 | | 54 049.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 635.00 | 650.00 | | 635.00 |
7C Grand total | 635.00 | 650.00 | | 635.00 |
UJ - Exceptional | | 650.00 | | |
| |
| 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 | 14 930.00 | 14 930.00 | | 14 930.00 |
8C Staff and Related Accounts | 14 243.00 | 14 243.00 | | 14 243.00 |
8D Social Security and Other Social Organizations | 8 946.00 | 8 946.00 | | 8 946.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 839.00 | 1 839.00 | | 1 839.00 |
UX Other trade receivables | 41 634.00 | 41 634.00 | | 41 634.00 |
VB VAT | 2 074.00 | 2 074.00 | | 2 074.00 |
VI Group and Associates | 75 113.00 | 75 113.00 | | 75 113.00 |
VP Miscellaneous | 12 986.00 | 12 986.00 | | 12 986.00 |
VQ Other Taxes, Duties, and Similar Debts | 412.00 | 412.00 | | 412.00 |
VS Prepaid expenses | 5 247.00 | 5 247.00 | | 5 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 942.00 | 61 942.00 | | 61 942.00 |
VW VAT | 6 911.00 | 6 911.00 | | 6 911.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 397.00 | 122 397.00 | | 122 397.00 |
| |
| 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 | 2 233.00 | | | 2 233.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 410.00 | | | 6 410.00 |
ST Other accounts | 47 497.00 | | | 47 497.00 |
XQ Rental, rental and co-ownership charges | 27 766.00 | | | 27 766.00 |
YT Subcontracting | 30 948.00 | | | 30 948.00 |
YW Business tax | 864.00 | | | 864.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 097.00 | | | 3 097.00 |
YY Amount of VAT collected | 70 039.00 | | | 70 039.00 |
YZ Total deductible VAT on goods and services | 27 098.00 | | | 27 098.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 112 624.00 | | | 112 624.00 |
| |
| 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 |
