| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 070 000.00 | | 1 070 000.00 | 1 070 000.00 |
AR Technical installations, industrial equipment and tools | 2 559.00 | 2 290.00 | 269.00 | 2 559.00 |
AT Other tangible assets | 81 081.00 | 80 568.00 | 513.00 | 81 081.00 |
BH Other financial assets | 207.00 | | 207.00 | 207.00 |
BJ TOTAL (I) | 1 153 847.00 | 82 858.00 | 1 070 989.00 | 1 153 847.00 |
BT Goods | 186 460.00 | 623.00 | 185 837.00 | 186 460.00 |
BX Customers and related accounts | 4 190.00 | | 4 190.00 | 4 190.00 |
BZ Other receivables | 7 496.00 | | 7 496.00 | 7 496.00 |
CD Marketable securities | 4 495.00 | | 4 495.00 | 4 495.00 |
CF Cash and cash equivalents | 285 810.00 | | 285 810.00 | 285 810.00 |
CH Prepaid expenses | 7 506.00 | | 7 506.00 | 7 506.00 |
CJ TOTAL (II) | 495 957.00 | 623.00 | 495 334.00 | 495 957.00 |
CO Grand total (0 to V) | 1 649 804.00 | 83 481.00 | 1 566 323.00 | 1 649 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 258 810.00 | 272 080.00 | | 258 810.00 |
DL TOTAL (I) | 299 510.00 | 312 780.00 | | 299 510.00 |
DU Loans and Debts from Credit Institutions (3) | 20 293.00 | 54 063.00 | | 20 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 931 655.00 | 769 155.00 | | 931 655.00 |
DX Trade payables and related accounts | 197 065.00 | 255 709.00 | | 197 065.00 |
DY Tax and social security liabilities | 117 800.00 | 109 266.00 | | 117 800.00 |
EC TOTAL (IV) | 1 266 813.00 | 1 188 192.00 | | 1 266 813.00 |
EE Grand total (I to V) | 1 566 323.00 | 1 500 972.00 | | 1 566 323.00 |
EG Accrued income and payables due within one year | 335 158.00 | 1 167 977.00 | | 335 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 701 924.00 | | 2 701 924.00 | 2 701 924.00 |
FG Production sold - services | 24 899.00 | | 24 899.00 | 24 899.00 |
FJ Net sales | 2 726 823.00 | | 2 726 823.00 | 2 726 823.00 |
FO Operating subsidies | | | 12 168.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 512.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 2 744 507.00 | |
FS Purchases of goods (including customs duties) | | | 1 893 301.00 | |
FT Inventory change (goods) | | | 3 997.00 | |
FW Other purchases and external expenses | | | 114 187.00 | |
FX Taxes, duties, and similar payments | | | 52 323.00 | |
FY Salaries and Wages | | | 287 912.00 | |
FZ Social Security Contributions | | | 130 699.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 383.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 623.00 | |
GE Other Expenses | | | 70.00 | |
GF Total Operating Expenses (II) | | | 2 483 496.00 | |
GG - OPERATING RESULT (I - II) | | | 261 011.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 201.00 | |
GU Total financial expenses (VI) | | | 2 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 258 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 612.00 | 3 893.00 | | 4 612.00 |
A2 TOTAL ASSETS | 50 522.00 | 60 429.00 | | 50 522.00 |
HB Exceptional income from capital transactions | | 11 210.00 | | |
HD Total exceptional income (VII) | | 11 210.00 | | |
HF Exceptional expenses on capital transactions | | 18 080.00 | | |
HH Total exceptional expenses (VIII) | | 18 080.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 870.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 744 507.00 | 2 792 163.00 | | 2 744 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 485 697.00 | 2 520 083.00 | | 2 485 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 258 810.00 | 272 080.00 | | 258 810.00 |
| |
| 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 | 1 153 227.00 | | 620.00 | 1 153 227.00 |
I3 DECREASES Total Financial Fixed Assets | | | 207.00 | |
I4 DECREASES Grand Total | | | 1 153 847.00 | |
IO DECREASES Total including other intangible assets | | | 1 070 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 640.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 070 000.00 | | | 1 070 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 020.00 | | 620.00 | 83 020.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 207.00 | | | 207.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 475.00 | 383.00 | | 82 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 82 475.00 | 383.00 | | 82 475.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 900.00 | 623.00 | 900.00 | 900.00 |
7B Total provisions for depreciation | 900.00 | 623.00 | 900.00 | 900.00 |
7C Grand total | 900.00 | 623.00 | 900.00 | 900.00 |
UE of which provisions and reversals: - Operating | | 623.00 | | |
| |
| 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 | 197 065.00 | 197 065.00 | | 197 065.00 |
8C Staff and Related Accounts | 29 973.00 | 29 973.00 | | 29 973.00 |
8D Social Security and Other Social Organizations | 76 581.00 | 76 581.00 | | 76 581.00 |
UT Other financial assets | 207.00 | | 207.00 | 207.00 |
UX Other trade receivables | 4 190.00 | 4 190.00 | | 4 190.00 |
UZ Social Security, other social security organizations | 3 780.00 | 3 780.00 | | 3 780.00 |
VB VAT | 2 928.00 | 2 928.00 | | 2 928.00 |
VG Loans with a maturity of up to one year at origin | 78.00 | 78.00 | | 78.00 |
VH Loans with a maturity of more than one year at origin | 20 215.00 | 20 215.00 | | 20 215.00 |
VI Group and Associates | 931 655.00 | | | 931 655.00 |
VK Loans repaid during the year | 33 713.00 | | | 33 713.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 470.00 | 5 470.00 | | 5 470.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 788.00 | 788.00 | | 788.00 |
VS Prepaid expenses | 7 506.00 | 7 506.00 | | 7 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 398.00 | 19 192.00 | 207.00 | 19 398.00 |
VW VAT | 5 776.00 | 5 776.00 | | 5 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 266 813.00 | 335 158.00 | | 1 266 813.00 |
| |
| 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 | 45 855.00 | 51 396.00 | | 45 855.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 25 066.00 | 20 199.00 | | 25 066.00 |
ST Other accounts | 48 952.00 | 49 484.00 | | 48 952.00 |
XQ Rental, rental and co-ownership charges | 40 028.00 | 37 172.00 | | 40 028.00 |
YT Subcontracting | 141.00 | 141.00 | | 141.00 |
YU External personnel | | 1 076.00 | | |
YW Business tax | 6 468.00 | 6 395.00 | | 6 468.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 52 323.00 | 57 791.00 | | 52 323.00 |
YY Amount of VAT collected | 116 840.00 | 110 912.00 | | 116 840.00 |
YZ Total deductible VAT on goods and services | 93 962.00 | 91 485.00 | | 93 962.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 114 187.00 | 108 072.00 | | 114 187.00 |
| |
| 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 |
