| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 834.00 | 2 753.00 | 82.00 | 2 834.00 |
AH Goodwill | 19 818.00 | | 19 818.00 | 19 818.00 |
AR Technical installations, industrial equipment and tools | 773.00 | 543.00 | 230.00 | 773.00 |
AT Other tangible assets | 67 761.00 | 59 687.00 | 8 074.00 | 67 761.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 91 937.00 | 62 982.00 | 28 954.00 | 91 937.00 |
BL Raw materials, supplies | 12 777.00 | | 12 777.00 | 12 777.00 |
BT Goods | 114 065.00 | | 114 065.00 | 114 065.00 |
BZ Other receivables | 14 803.00 | | 14 803.00 | 14 803.00 |
CF Cash and cash equivalents | 109 830.00 | | 109 830.00 | 109 830.00 |
CH Prepaid expenses | 2 840.00 | | 2 840.00 | 2 840.00 |
CJ TOTAL (II) | 254 314.00 | | 254 314.00 | 254 314.00 |
CO Grand total (0 to V) | 346 251.00 | 62 982.00 | 283 269.00 | 346 251.00 |
CP Shares due in less than one year | 750.00 | | | 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 78 513.00 | 102 695.00 | | 78 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 729.00 | 33 018.00 | | 49 729.00 |
DL TOTAL (I) | 136 627.00 | 144 097.00 | | 136 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 979.00 | | | 18 979.00 |
DX Trade payables and related accounts | 74 383.00 | 84 723.00 | | 74 383.00 |
DY Tax and social security liabilities | 53 280.00 | 67 668.00 | | 53 280.00 |
EC TOTAL (IV) | 146 642.00 | 152 391.00 | | 146 642.00 |
EE Grand total (I to V) | 283 269.00 | 296 488.00 | | 283 269.00 |
EG Accrued income and payables due within one year | 146 642.00 | 152 391.00 | | 146 642.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 700 447.00 | | 700 447.00 | 700 447.00 |
FJ Net sales | 700 447.00 | | 700 447.00 | 700 447.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 264.00 | |
FQ Other income | | | 61.00 | |
FR Total operating income (I) | | | 700 772.00 | |
FS Purchases of goods (including customs duties) | | | 344 824.00 | |
FT Inventory change (goods) | | | -882.00 | |
FU Purchases of raw materials and other supplies | | | 3 414.00 | |
FV Inventory change (raw materials and supplies) | | | 7 885.00 | |
FW Other purchases and external expenses | | | 62 169.00 | |
FX Taxes, duties, and similar payments | | | 5 859.00 | |
FY Salaries and Wages | | | 152 455.00 | |
FZ Social Security Contributions | | | 58 650.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 490.00 | |
GE Other Expenses | | | 532.00 | |
GF Total Operating Expenses (II) | | | 639 396.00 | |
GG - OPERATING RESULT (I - II) | | | 61 376.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 264.00 | 220.00 | | 264.00 |
A4 Equity method investments | 138.00 | 137.00 | | 138.00 |
HK Income tax | 11 647.00 | 5 433.00 | | 11 647.00 |
HL TOTAL REVENUE (I + III + V + VII) | 700 772.00 | 680 032.00 | | 700 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 651 043.00 | 647 014.00 | | 651 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 729.00 | 33 018.00 | | 49 729.00 |
| |
| 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 | 89 458.00 | | 2 479.00 | 89 458.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | | 91 937.00 | |
IO DECREASES Total including other intangible assets | | | 22 653.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 534.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 373.00 | | 1 280.00 | 21 373.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 335.00 | | 1 199.00 | 67 335.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 492.00 | 4 490.00 | | 58 492.00 |
PE DEPRECIATION Total including other intangible assets | 1 554.00 | 1 198.00 | | 1 554.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 938.00 | 3 292.00 | | 56 938.00 |
| |
| 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 | 74 383.00 | 74 383.00 | | 74 383.00 |
8C Staff and Related Accounts | 9 166.00 | 9 166.00 | | 9 166.00 |
8D Social Security and Other Social Organizations | 38 331.00 | 38 331.00 | | 38 331.00 |
UT Other financial assets | 750.00 | 750.00 | | 750.00 |
UY Staff and related accounts | 6 840.00 | 6 840.00 | | 6 840.00 |
VB VAT | 5 883.00 | 5 883.00 | | 5 883.00 |
VI Group and Associates | 19 137.00 | 19 137.00 | | 19 137.00 |
VJ Loans taken out during the year | 3 323.00 | | | 3 323.00 |
VK Loans repaid during the year | 3 323.00 | | | 3 323.00 |
VM Income taxes | 2 080.00 | 2 080.00 | | 2 080.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VS Prepaid expenses | 2 840.00 | 2 840.00 | | 2 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 393.00 | 18 393.00 | | 18 393.00 |
VW VAT | 5 367.00 | 5 367.00 | | 5 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 642.00 | 146 642.00 | | 146 642.00 |
| |
| 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 | 2 917.00 | 2 654.00 | | 2 917.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 767.00 | 5 922.00 | | 5 767.00 |
ST Other accounts | 30 753.00 | 30 365.00 | | 30 753.00 |
XQ Rental, rental and co-ownership charges | 25 538.00 | 21 904.00 | | 25 538.00 |
YT Subcontracting | 110.00 | 200.00 | | 110.00 |
YW Business tax | 2 942.00 | 2 872.00 | | 2 942.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 859.00 | 5 526.00 | | 5 859.00 |
YY Amount of VAT collected | 49 356.00 | 48 600.00 | | 49 356.00 |
YZ Total deductible VAT on goods and services | 33 351.00 | 34 709.00 | | 33 351.00 |
ZE Dividends | 57 200.00 | | | 57 200.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 62 169.00 | 58 392.00 | | 62 169.00 |
| |
| 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 | 3.00 | | | 3.00 |
