| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 145 000.00 | | 145 000.00 | 145 000.00 |
AR Technical installations, industrial equipment and tools | 530.00 | 381.00 | 149.00 | 530.00 |
AT Other tangible assets | 46 406.00 | 22 770.00 | 23 636.00 | 46 406.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 191 985.00 | 23 151.00 | 168 834.00 | 191 985.00 |
BT Goods | 105 422.00 | | 105 422.00 | 105 422.00 |
BX Customers and related accounts | 40 649.00 | | 40 649.00 | 40 649.00 |
BZ Other receivables | 30 520.00 | | 30 520.00 | 30 520.00 |
CF Cash and cash equivalents | 113 695.00 | | 113 695.00 | 113 695.00 |
CH Prepaid expenses | 119.00 | | 119.00 | 119.00 |
CJ TOTAL (II) | 290 406.00 | | 290 406.00 | 290 406.00 |
CO Grand total (0 to V) | 482 391.00 | 23 151.00 | 459 240.00 | 482 391.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 36 213.00 | 6 127.00 | | 36 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 733.00 | 30 086.00 | | 16 733.00 |
DL TOTAL (I) | 85 946.00 | 69 213.00 | | 85 946.00 |
DU Loans and Debts from Credit Institutions (3) | 102 594.00 | 128 025.00 | | 102 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216.00 | 216.00 | | 216.00 |
DX Trade payables and related accounts | 261 506.00 | 281 203.00 | | 261 506.00 |
DY Tax and social security liabilities | 8 261.00 | 4 133.00 | | 8 261.00 |
EA Other liabilities | 717.00 | 4 438.00 | | 717.00 |
EC TOTAL (IV) | 373 294.00 | 418 015.00 | | 373 294.00 |
EE Grand total (I to V) | 459 240.00 | 487 228.00 | | 459 240.00 |
EG Accrued income and payables due within one year | 296 454.00 | 315 442.00 | | 296 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 406 795.00 | | 406 795.00 | 406 795.00 |
FJ Net sales | 406 795.00 | | 406 795.00 | 406 795.00 |
FO Operating subsidies | | | 433.00 | |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 407 271.00 | |
FS Purchases of goods (including customs duties) | | | 233 779.00 | |
FT Inventory change (goods) | | | 32 670.00 | |
FW Other purchases and external expenses | | | 107 494.00 | |
FX Taxes, duties, and similar payments | | | 4 464.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 7 084.00 | |
GE Other Expenses | | | 790.00 | |
GF Total Operating Expenses (II) | | | 386 282.00 | |
GG - OPERATING RESULT (I - II) | | | 20 990.00 | |
GL Other interest and similar income | | | 128.00 | |
GP Total financial income (V) | | | 128.00 | |
GR Interest and similar expenses | | | 1 391.00 | |
GU Total financial expenses (VI) | | | 1 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 415.00 | 282.00 | | 415.00 |
HK Income tax | 2 994.00 | 4 561.00 | | 2 994.00 |
HL TOTAL REVENUE (I + III + V + VII) | 407 400.00 | 477 992.00 | | 407 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 390 667.00 | 447 906.00 | | 390 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 733.00 | 30 086.00 | | 16 733.00 |
HP References: Equipment leasing | 2 868.00 | 2 868.00 | | 2 868.00 |
| |
| 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 | 184 579.00 | | 7 406.00 | 184 579.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 191 985.00 | |
IO DECREASES Total including other intangible assets | | | 145 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 936.00 | |
KD ACQUISITIONS Total including other intangible assets | 145 000.00 | | | 145 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 530.00 | | 7 406.00 | 39 530.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 067.00 | 7 084.00 | | 16 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 067.00 | 7 084.00 | | 16 067.00 |
| |
| 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 | 261 506.00 | 261 506.00 | | 261 506.00 |
8D Social Security and Other Social Organizations | 715.00 | 715.00 | | 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 717.00 | 717.00 | | 717.00 |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
UX Other trade receivables | 40 649.00 | 40 649.00 | | 40 649.00 |
VB VAT | 26 322.00 | 26 322.00 | | 26 322.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 102 573.00 | 25 733.00 | 76 840.00 | 102 573.00 |
VI Group and Associates | 216.00 | 216.00 | | 216.00 |
VK Loans repaid during the year | 25 426.00 | | | 25 426.00 |
VM Income taxes | 2 166.00 | 2 166.00 | | 2 166.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 230.00 | 2 230.00 | | 2 230.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 032.00 | 2 032.00 | | 2 032.00 |
VS Prepaid expenses | 119.00 | 119.00 | | 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 337.00 | 71 288.00 | 49.00 | 71 337.00 |
VW VAT | 5 316.00 | 5 316.00 | | 5 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 373 294.00 | 296 454.00 | 76 840.00 | 373 294.00 |
| |
| 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 | 1 973.00 | 320.00 | | 1 973.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 266.00 | 5 123.00 | | 5 266.00 |
ST Other accounts | 19 373.00 | 24 584.00 | | 19 373.00 |
XQ Rental, rental and co-ownership charges | 34 250.00 | 31 573.00 | | 34 250.00 |
YT Subcontracting | 48 605.00 | 47 640.00 | | 48 605.00 |
YW Business tax | 2 491.00 | 2 330.00 | | 2 491.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 464.00 | 2 650.00 | | 4 464.00 |
YY Amount of VAT collected | 81 183.00 | 94 703.00 | | 81 183.00 |
YZ Total deductible VAT on goods and services | 59 820.00 | 91 676.00 | | 59 820.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 107 494.00 | 108 920.00 | | 107 494.00 |
