| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 76 225.00 | | 76 225.00 | 76 225.00 |
AR Technical installations, industrial equipment and tools | 15 197.00 | 12 369.00 | 2 828.00 | 15 197.00 |
AT Other tangible assets | 29 711.00 | 17 743.00 | 11 968.00 | 29 711.00 |
BH Other financial assets | 13 867.00 | | 13 867.00 | 13 867.00 |
BJ TOTAL (I) | 135 000.00 | 30 112.00 | 104 888.00 | 135 000.00 |
BT Goods | 15 197.00 | | 15 197.00 | 15 197.00 |
BZ Other receivables | 28 696.00 | | 28 696.00 | 28 696.00 |
CF Cash and cash equivalents | 606 655.00 | | 606 655.00 | 606 655.00 |
CH Prepaid expenses | 179.00 | | 179.00 | 179.00 |
CJ TOTAL (II) | 650 727.00 | | 650 727.00 | 650 727.00 |
CO Grand total (0 to V) | 785 727.00 | 30 112.00 | 755 615.00 | 785 727.00 |
CP Shares due in less than one year | 13 867.00 | | | 13 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 800.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 80.00 | | 800.00 |
DH Retained earnings | 181 694.00 | 6 316.00 | | 181 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 092.00 | 11 853.00 | | 83 092.00 |
DL TOTAL (I) | 273 586.00 | 19 049.00 | | 273 586.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 662.00 | 13 366.00 | | 133 662.00 |
DX Trade payables and related accounts | 223 607.00 | 20 432.00 | | 223 607.00 |
DY Tax and social security liabilities | 124 761.00 | 18 787.00 | | 124 761.00 |
EC TOTAL (IV) | 482 030.00 | 52 586.00 | | 482 030.00 |
EE Grand total (I to V) | 755 615.00 | 71 635.00 | | 755 615.00 |
EG Accrued income and payables due within one year | 482 030.00 | 52 586.00 | | 482 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 138 268.00 | | 138 268.00 | 138 268.00 |
FG Production sold - services | 1 730 421.00 | | 1 730 421.00 | 1 730 421.00 |
FJ Net sales | 1 868 689.00 | | 1 868 689.00 | 1 868 689.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 1 868 700.00 | |
FS Purchases of goods (including customs duties) | | | 1 408 110.00 | |
FT Inventory change (goods) | | | 48 573.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 86 553.00 | |
FX Taxes, duties, and similar payments | | | 7 095.00 | |
FY Salaries and Wages | | | 181 364.00 | |
FZ Social Security Contributions | | | 28 890.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 209.00 | |
GE Other Expenses | | | 34.00 | |
GF Total Operating Expenses (II) | | | 1 763 828.00 | |
GG - OPERATING RESULT (I - II) | | | 104 872.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 455.00 | 42.00 | | 455.00 |
HH Total exceptional expenses (VIII) | 455.00 | 42.00 | | 455.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -455.00 | -42.00 | | -455.00 |
HK Income tax | 21 303.00 | 4 079.00 | | 21 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 868 700.00 | 192 500.00 | | 1 868 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 785 608.00 | 180 647.00 | | 1 785 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 092.00 | 11 853.00 | | 83 092.00 |
HP References: Equipment leasing | 5 789.00 | 578.00 | | 5 789.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 903.00 | 3 209.00 | | 26 903.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 903.00 | 3 209.00 | | 26 903.00 |
| |
| 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 | 223 607.00 | 223 607.00 | | 223 607.00 |
8C Staff and Related Accounts | 97 258.00 | 97 258.00 | | 97 258.00 |
8D Social Security and Other Social Organizations | 19 893.00 | 19 893.00 | | 19 893.00 |
UT Other financial assets | 13 867.00 | 13 867.00 | | 13 867.00 |
VB VAT | 1 702.00 | 1 702.00 | | 1 702.00 |
VI Group and Associates | 133 662.00 | 133 662.00 | | 133 662.00 |
VM Income taxes | 26 608.00 | 26 608.00 | | 26 608.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 029.00 | 3 029.00 | | 3 029.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 386.00 | 386.00 | | 386.00 |
VS Prepaid expenses | 179.00 | 179.00 | | 179.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 742.00 | 42 742.00 | | 42 742.00 |
VW VAT | 4 581.00 | 4 581.00 | | 4 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 482 030.00 | 482 030.00 | | 482 030.00 |
| |
| 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 | 5 675.00 | 529.00 | | 5 675.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 033.00 | 381.00 | | 4 033.00 |
ST Other accounts | 31 439.00 | 2 902.00 | | 31 439.00 |
XQ Rental, rental and co-ownership charges | 49 221.00 | 4 821.00 | | 49 221.00 |
YT Subcontracting | 1 860.00 | | | 1 860.00 |
YW Business tax | 1 420.00 | 128.00 | | 1 420.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 095.00 | 658.00 | | 7 095.00 |
YY Amount of VAT collected | 122 825.00 | 11 132.00 | | 122 825.00 |
YZ Total deductible VAT on goods and services | 98 247.00 | 10 428.00 | | 98 247.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 86 553.00 | 8 104.00 | | 86 553.00 |
