| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 029.00 | 4 029.00 | | 4 029.00 |
AH Goodwill | 35 500.00 | | 35 500.00 | 35 500.00 |
AR Technical installations, industrial equipment and tools | 25 437.00 | 18 928.00 | 6 509.00 | 25 437.00 |
AT Other tangible assets | 62 605.00 | 4 081.00 | 58 524.00 | 62 605.00 |
BH Other financial assets | 6 338.00 | | 6 338.00 | 6 338.00 |
BJ TOTAL (I) | 133 909.00 | 27 038.00 | 106 871.00 | 133 909.00 |
BT Goods | 241 695.00 | | 241 695.00 | 241 695.00 |
BX Customers and related accounts | 57 737.00 | | 57 737.00 | 57 737.00 |
BZ Other receivables | 33 175.00 | | 33 175.00 | 33 175.00 |
CF Cash and cash equivalents | 19 335.00 | | 19 335.00 | 19 335.00 |
CH Prepaid expenses | 4 199.00 | | 4 199.00 | 4 199.00 |
CJ TOTAL (II) | 356 141.00 | | 356 141.00 | 356 141.00 |
CO Grand total (0 to V) | 490 050.00 | 27 038.00 | 463 012.00 | 490 050.00 |
CP Shares due in less than one year | 6 338.00 | | | 6 338.00 |
| |
| 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 | 23 814.00 | 15 877.00 | | 23 814.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 975.00 | 7 937.00 | | 1 975.00 |
DL TOTAL (I) | 31 289.00 | 29 314.00 | | 31 289.00 |
DU Loans and Debts from Credit Institutions (3) | 157 631.00 | 143 679.00 | | 157 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 089.00 | 2 391.00 | | 1 089.00 |
DX Trade payables and related accounts | 254 657.00 | 172 165.00 | | 254 657.00 |
DY Tax and social security liabilities | 14 165.00 | 20 436.00 | | 14 165.00 |
EA Other liabilities | 4 180.00 | 4 429.00 | | 4 180.00 |
EC TOTAL (IV) | 431 722.00 | 343 100.00 | | 431 722.00 |
EE Grand total (I to V) | 463 012.00 | 372 414.00 | | 463 012.00 |
EG Accrued income and payables due within one year | 351 237.00 | 281 423.00 | | 351 237.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50 000.00 | 65 000.00 | | 50 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 858 163.00 | | 858 163.00 | 858 163.00 |
FD Production sold - goods | 2 723.00 | | 2 723.00 | 2 723.00 |
FG Production sold - services | 87 521.00 | | 87 521.00 | 87 521.00 |
FJ Net sales | 948 406.00 | | 948 406.00 | 948 406.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 614.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 953 030.00 | |
FS Purchases of goods (including customs duties) | | | 767 685.00 | |
FT Inventory change (goods) | | | -57 184.00 | |
FU Purchases of raw materials and other supplies | | | -10 686.00 | |
FW Other purchases and external expenses | | | 103 086.00 | |
FX Taxes, duties, and similar payments | | | 11 870.00 | |
FY Salaries and Wages | | | 105 538.00 | |
FZ Social Security Contributions | | | 26 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 374.00 | |
GE Other Expenses | | | 207.00 | |
GF Total Operating Expenses (II) | | | 957 258.00 | |
GG - OPERATING RESULT (I - II) | | | -4 228.00 | |
GL Other interest and similar income | | | 439.00 | |
GP Total financial income (V) | | | 439.00 | |
GR Interest and similar expenses | | | 1 346.00 | |
GU Total financial expenses (VI) | | | 1 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 614.00 | | | 4 614.00 |
A2 TOTAL ASSETS | 4 764.00 | | | 4 764.00 |
HA Exceptional income from management transactions | 9 145.00 | 2 960.00 | | 9 145.00 |
HD Total exceptional income (VII) | 9 145.00 | 2 960.00 | | 9 145.00 |
HE Exceptional expenses on management operations | 1 686.00 | 13 467.00 | | 1 686.00 |
HH Total exceptional expenses (VIII) | 1 686.00 | 13 467.00 | | 1 686.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 458.00 | -10 507.00 | | 7 458.00 |
HK Income tax | 348.00 | -468.00 | | 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 962 614.00 | 940 175.00 | | 962 614.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 960 638.00 | 932 238.00 | | 960 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 975.00 | 7 937.00 | | 1 975.00 |
| |
| 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 | 70 564.00 | | 63 345.00 | 70 564.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 338.00 | |
I4 DECREASES Grand Total | | | 133 909.00 | |
IO DECREASES Total including other intangible assets | | | 39 529.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 042.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 529.00 | | | 39 529.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 835.00 | | 63 207.00 | 24 835.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 200.00 | | 138.00 | 6 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 664.00 | 10 374.00 | | 16 664.00 |
PE DEPRECIATION Total including other intangible assets | 4 029.00 | | | 4 029.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 635.00 | 10 374.00 | | 12 635.00 |
| |
| 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 | 254 657.00 | 254 657.00 | | 254 657.00 |
8C Staff and Related Accounts | 8 216.00 | 8 216.00 | | 8 216.00 |
8D Social Security and Other Social Organizations | 4 411.00 | 4 411.00 | | 4 411.00 |
8E Income Taxes | 348.00 | 348.00 | | 348.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 180.00 | 4 180.00 | | 4 180.00 |
UT Other financial assets | 6 338.00 | 6 338.00 | | 6 338.00 |
UX Other trade receivables | 57 737.00 | 57 737.00 | | 57 737.00 |
VB VAT | 23 176.00 | 23 176.00 | | 23 176.00 |
VG Loans with a maturity of up to one year at origin | 50 000.00 | 50 000.00 | | 50 000.00 |
VH Loans with a maturity of more than one year at origin | 107 631.00 | 27 146.00 | 80 485.00 | 107 631.00 |
VI Group and Associates | 1 089.00 | 1 089.00 | | 1 089.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 21 072.00 | | | 21 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 790.00 | 790.00 | | 790.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 999.00 | 9 999.00 | | 9 999.00 |
VS Prepaid expenses | 4 199.00 | 4 199.00 | | 4 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 449.00 | 101 449.00 | | 101 449.00 |
VW VAT | 399.00 | 399.00 | | 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 431 722.00 | 351 237.00 | 80 485.00 | 431 722.00 |
| |
| 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 | 11 870.00 | 12 660.00 | | 11 870.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 041.00 | 7 047.00 | | 7 041.00 |
ST Other accounts | 43 873.00 | 39 992.00 | | 43 873.00 |
XQ Rental, rental and co-ownership charges | 49 728.00 | 46 768.00 | | 49 728.00 |
YT Subcontracting | 2 445.00 | 29 113.00 | | 2 445.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 870.00 | 12 660.00 | | 11 870.00 |
YY Amount of VAT collected | 157 635.00 | 168 820.00 | | 157 635.00 |
YZ Total deductible VAT on goods and services | 138 352.00 | 119 413.00 | | 138 352.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 103 086.00 | 122 920.00 | | 103 086.00 |
| |
| 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 |
