| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 916.00 | 1 916.00 | | 1 916.00 |
AP Buildings | 293 545.00 | 109 629.00 | 183 917.00 | 293 545.00 |
AR Technical installations, industrial equipment and tools | 141 824.00 | 89 475.00 | 52 349.00 | 141 824.00 |
AT Other tangible assets | 304 198.00 | 101 374.00 | 202 823.00 | 304 198.00 |
BH Other financial assets | 23 673.00 | | 23 673.00 | 23 673.00 |
BJ TOTAL (I) | 765 156.00 | 302 394.00 | 462 762.00 | 765 156.00 |
BT Goods | 168 133.00 | | 168 133.00 | 168 133.00 |
BZ Other receivables | 130 632.00 | | 130 632.00 | 130 632.00 |
CF Cash and cash equivalents | 458 682.00 | | 458 682.00 | 458 682.00 |
CH Prepaid expenses | 8 757.00 | | 8 757.00 | 8 757.00 |
CJ TOTAL (II) | 766 203.00 | | 766 203.00 | 766 203.00 |
CO Grand total (0 to V) | 1 531 360.00 | 302 394.00 | 1 228 965.00 | 1 531 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 23 265.00 | 20 388.00 | | 23 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 272 301.00 | 282 877.00 | | 272 301.00 |
DL TOTAL (I) | 339 566.00 | 347 265.00 | | 339 566.00 |
DQ Provisions for Expenses | 4 032.00 | 4 032.00 | | 4 032.00 |
DR TOTAL (IV) | 4 032.00 | 4 032.00 | | 4 032.00 |
DU Loans and Debts from Credit Institutions (3) | 330.00 | 345.00 | | 330.00 |
DV Miscellaneous Loans and Financial Debts (4) | 433 664.00 | 433 664.00 | | 433 664.00 |
DX Trade payables and related accounts | 345 314.00 | 418 179.00 | | 345 314.00 |
DY Tax and social security liabilities | 103 454.00 | 128 526.00 | | 103 454.00 |
EA Other liabilities | 2 606.00 | 2 318.00 | | 2 606.00 |
EC TOTAL (IV) | 885 367.00 | 983 032.00 | | 885 367.00 |
EE Grand total (I to V) | 1 228 965.00 | 1 334 329.00 | | 1 228 965.00 |
EG Accrued income and payables due within one year | 885 367.00 | 983 032.00 | | 885 367.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 330.00 | 345.00 | | 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 428 097.00 | | 4 428 097.00 | 4 428 097.00 |
FJ Net sales | 4 428 097.00 | | 4 428 097.00 | 4 428 097.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 124.00 | |
FQ Other income | | | 954.00 | |
FR Total operating income (I) | | | 4 430 175.00 | |
FS Purchases of goods (including customs duties) | | | 3 030 459.00 | |
FT Inventory change (goods) | | | 33 741.00 | |
FW Other purchases and external expenses | | | 492 435.00 | |
FX Taxes, duties, and similar payments | | | 35 698.00 | |
FY Salaries and Wages | | | 333 591.00 | |
FZ Social Security Contributions | | | 83 150.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 59 236.00 | |
GE Other Expenses | | | 907.00 | |
GF Total Operating Expenses (II) | | | 4 069 217.00 | |
GG - OPERATING RESULT (I - II) | | | 360 958.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 359 496.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 129.00 | 12 871.00 | | 12 129.00 |
HD Total exceptional income (VII) | 12 129.00 | 12 871.00 | | 12 129.00 |
HE Exceptional expenses on management operations | 312.00 | 1 578.00 | | 312.00 |
HH Total exceptional expenses (VIII) | 312.00 | 1 578.00 | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 817.00 | 11 293.00 | | 11 817.00 |
HK Income tax | 99 012.00 | 103 735.00 | | 99 012.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 442 304.00 | 4 309 130.00 | | 4 442 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 170 003.00 | 4 026 253.00 | | 4 170 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 272 301.00 | 282 877.00 | | 272 301.00 |
HP References: Equipment leasing | 1 129.00 | 1 129.00 | | 1 129.00 |
| |
| 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 | 716 300.00 | | 48 856.00 | 716 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 673.00 | |
I4 DECREASES Grand Total | | | 765 156.00 | |
IO DECREASES Total including other intangible assets | | | 1 916.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 739 567.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 916.00 | | | 1 916.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 690 711.00 | | 48 856.00 | 690 711.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 673.00 | | | 23 673.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 243 159.00 | 59 236.00 | | 243 159.00 |
PE DEPRECIATION Total including other intangible assets | 1 916.00 | | | 1 916.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 241 243.00 | 59 236.00 | | 241 243.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 4 032.00 | | | 4 032.00 |
7C Grand total | 4 032.00 | | | 4 032.00 |
| |
| 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 | 345 314.00 | 345 314.00 | | 345 314.00 |
8C Staff and Related Accounts | 32 189.00 | 32 189.00 | | 32 189.00 |
8D Social Security and Other Social Organizations | 40 150.00 | 40 150.00 | | 40 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 606.00 | 2 606.00 | | 2 606.00 |
UT Other financial assets | 23 673.00 | | 23 673.00 | 23 673.00 |
UY Staff and related accounts | 1 300.00 | 1 300.00 | | 1 300.00 |
VB VAT | 13 473.00 | 13 473.00 | | 13 473.00 |
VG Loans with a maturity of up to one year at origin | 330.00 | 330.00 | | 330.00 |
VI Group and Associates | 433 664.00 | 433 664.00 | | 433 664.00 |
VM Income taxes | 4 724.00 | 4 724.00 | | 4 724.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 968.00 | 30 968.00 | | 30 968.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 111 135.00 | 111 135.00 | | 111 135.00 |
VS Prepaid expenses | 8 757.00 | 8 757.00 | | 8 757.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 163 062.00 | 139 389.00 | 23 673.00 | 163 062.00 |
VW VAT | 147.00 | 147.00 | | 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 885 367.00 | 885 367.00 | | 885 367.00 |
| |
| 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 | 5 633.00 | 14 272.00 | | 5 633.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 611.00 | 115 321.00 | | 22 611.00 |
ST Other accounts | 104 984.00 | 102 845.00 | | 104 984.00 |
XQ Rental, rental and co-ownership charges | 108 934.00 | 113 362.00 | | 108 934.00 |
YT Subcontracting | 170 000.00 | 85 000.00 | | 170 000.00 |
YU External personnel | 85 906.00 | 76 040.00 | | 85 906.00 |
YW Business tax | 30 065.00 | 19 627.00 | | 30 065.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 35 698.00 | 33 899.00 | | 35 698.00 |
YY Amount of VAT collected | 388 189.00 | 372 695.00 | | 388 189.00 |
YZ Total deductible VAT on goods and services | 362 260.00 | 355 266.00 | | 362 260.00 |
ZE Dividends | 280 000.00 | | | 280 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 492 435.00 | 492 569.00 | | 492 435.00 |
| |
| 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 | 14.00 | | | 14.00 |
