| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 423 470.00 | | 423 470.00 | 423 470.00 |
AR Technical installations, industrial equipment and tools | 15 819.00 | 15 819.00 | | 15 819.00 |
AT Other tangible assets | 59 249.00 | 55 190.00 | 4 059.00 | 59 249.00 |
BH Other financial assets | 7 318.00 | | 7 318.00 | 7 318.00 |
BJ TOTAL (I) | 505 856.00 | 71 009.00 | 434 847.00 | 505 856.00 |
BT Goods | 15 741.00 | | 15 741.00 | 15 741.00 |
BV Advances and down payments on orders | 458.00 | | 458.00 | 458.00 |
BZ Other receivables | 823.00 | | 823.00 | 823.00 |
CF Cash and cash equivalents | 54 934.00 | | 54 934.00 | 54 934.00 |
CH Prepaid expenses | 1 415.00 | | 1 415.00 | 1 415.00 |
CJ TOTAL (II) | 73 371.00 | | 73 371.00 | 73 371.00 |
CO Grand total (0 to V) | 579 227.00 | 71 009.00 | 508 218.00 | 579 227.00 |
CP Shares due in less than one year | 7 318.00 | | | 7 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 283 049.00 | 233 022.00 | | 283 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 550.00 | 50 028.00 | | 77 550.00 |
DL TOTAL (I) | 366 099.00 | 288 549.00 | | 366 099.00 |
DU Loans and Debts from Credit Institutions (3) | 4 805.00 | 61 574.00 | | 4 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 190.00 | 72 932.00 | | 69 190.00 |
DX Trade payables and related accounts | 17 359.00 | 28 898.00 | | 17 359.00 |
DY Tax and social security liabilities | 44 615.00 | 41 085.00 | | 44 615.00 |
EA Other liabilities | 6 150.00 | 3 550.00 | | 6 150.00 |
EC TOTAL (IV) | 142 119.00 | 208 039.00 | | 142 119.00 |
EE Grand total (I to V) | 508 218.00 | 496 588.00 | | 508 218.00 |
EG Accrued income and payables due within one year | 137 314.00 | 146 466.00 | | 137 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 467 409.00 | | 467 409.00 | 467 409.00 |
FJ Net sales | 467 409.00 | | 467 409.00 | 467 409.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 244.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 478 677.00 | |
FS Purchases of goods (including customs duties) | | | 98 873.00 | |
FT Inventory change (goods) | | | 530.00 | |
FU Purchases of raw materials and other supplies | | | 194.00 | |
FW Other purchases and external expenses | | | 114 603.00 | |
FX Taxes, duties, and similar payments | | | 4 625.00 | |
FY Salaries and Wages | | | 123 608.00 | |
FZ Social Security Contributions | | | 27 140.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 813.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 375 388.00 | |
GG - OPERATING RESULT (I - II) | | | 103 289.00 | |
GR Interest and similar expenses | | | 2 463.00 | |
GU Total financial expenses (VI) | | | 2 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 244.00 | 13 579.00 | | 11 244.00 |
HK Income tax | 23 276.00 | 9 515.00 | | 23 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 478 677.00 | 455 162.00 | | 478 677.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 401 127.00 | 405 134.00 | | 401 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 550.00 | 50 028.00 | | 77 550.00 |
| |
| 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 | 505 856.00 | | | 505 856.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 318.00 | |
I4 DECREASES Grand Total | | | 505 856.00 | |
IO DECREASES Total including other intangible assets | | | 423 470.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 75 068.00 | |
KD ACQUISITIONS Total including other intangible assets | 423 470.00 | | | 423 470.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 068.00 | | | 75 068.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 318.00 | | | 7 318.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 195.00 | 5 813.00 | | 65 195.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 195.00 | 5 813.00 | | 65 195.00 |
| |
| 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 | 17 359.00 | 17 359.00 | | 17 359.00 |
8C Staff and Related Accounts | 17 758.00 | 17 758.00 | | 17 758.00 |
8D Social Security and Other Social Organizations | 8 488.00 | 8 488.00 | | 8 488.00 |
8E Income Taxes | 13 760.00 | 13 760.00 | | 13 760.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 150.00 | 6 150.00 | | 6 150.00 |
UT Other financial assets | 7 318.00 | 7 318.00 | | 7 318.00 |
VB VAT | 815.00 | 815.00 | | 815.00 |
VI Group and Associates | 69 190.00 | 69 190.00 | | 69 190.00 |
VQ Other Taxes, Duties, and Similar Debts | 10.00 | 10.00 | | 10.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8.00 | 8.00 | | 8.00 |
VS Prepaid expenses | 1 415.00 | 1 415.00 | | 1 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 556.00 | 9 556.00 | | 9 556.00 |
VW VAT | 4 599.00 | 4 599.00 | | 4 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 314.00 | 137 314.00 | | 137 314.00 |
| |
| 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 | 704.00 | 2 280.00 | | 704.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 606.00 | 10 181.00 | | 9 606.00 |
ST Other accounts | 53 769.00 | 36 824.00 | | 53 769.00 |
XQ Rental, rental and co-ownership charges | 51 229.00 | 51 500.00 | | 51 229.00 |
YW Business tax | 3 921.00 | 4 059.00 | | 3 921.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 625.00 | 6 339.00 | | 4 625.00 |
YY Amount of VAT collected | 52 270.00 | 50 166.00 | | 52 270.00 |
YZ Total deductible VAT on goods and services | 15 840.00 | 15 264.00 | | 15 840.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 114 603.00 | 98 505.00 | | 114 603.00 |
| |
| 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 | 7.00 | | | 7.00 |
