| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 333.00 | | 8 333.00 | 8 333.00 |
AR Technical installations, industrial equipment and tools | 4 167.00 | 537.00 | 3 630.00 | 4 167.00 |
AT Other tangible assets | 321 639.00 | 147 270.00 | 174 369.00 | 321 639.00 |
BH Other financial assets | 6 936.00 | | 6 936.00 | 6 936.00 |
BJ TOTAL (I) | 341 074.00 | 147 807.00 | 193 267.00 | 341 074.00 |
BT Goods | 714 795.00 | | 714 795.00 | 714 795.00 |
BV Advances and down payments on orders | 3 500.00 | | 3 500.00 | 3 500.00 |
BX Customers and related accounts | 47 620.00 | | 47 620.00 | 47 620.00 |
BZ Other receivables | 204 957.00 | | 204 957.00 | 204 957.00 |
CF Cash and cash equivalents | 231 003.00 | | 231 003.00 | 231 003.00 |
CH Prepaid expenses | 1 436.00 | | 1 436.00 | 1 436.00 |
CJ TOTAL (II) | 1 203 310.00 | | 1 203 310.00 | 1 203 310.00 |
CO Grand total (0 to V) | 1 544 385.00 | 147 807.00 | 1 396 578.00 | 1 544 385.00 |
CP Shares due in less than one year | 6 936.00 | | | 6 936.00 |
| |
| 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) | 115 000.00 | 115 000.00 | | 115 000.00 |
DH Retained earnings | 231 761.00 | 124 677.00 | | 231 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 711.00 | 107 085.00 | | 11 711.00 |
DL TOTAL (I) | 363 473.00 | 351 761.00 | | 363 473.00 |
DU Loans and Debts from Credit Institutions (3) | 445 349.00 | 189 820.00 | | 445 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 199 279.00 | 209 475.00 | | 199 279.00 |
DX Trade payables and related accounts | 166 185.00 | 71 244.00 | | 166 185.00 |
DY Tax and social security liabilities | 174 820.00 | 87 470.00 | | 174 820.00 |
EA Other liabilities | 47 473.00 | 8 400.00 | | 47 473.00 |
EC TOTAL (IV) | 1 033 105.00 | 566 409.00 | | 1 033 105.00 |
EE Grand total (I to V) | 1 396 578.00 | 918 170.00 | | 1 396 578.00 |
EG Accrued income and payables due within one year | 992 316.00 | 549 988.00 | | 992 316.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 62 182.00 | 72 846.00 | | 62 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 585 583.00 | | 4 585 583.00 | 4 585 583.00 |
FG Production sold - services | 127 013.00 | | 127 013.00 | 127 013.00 |
FJ Net sales | 4 712 596.00 | | 4 712 596.00 | 4 712 596.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 719.00 | |
FQ Other income | | | 554.00 | |
FR Total operating income (I) | | | 4 755 869.00 | |
FS Purchases of goods (including customs duties) | | | 4 142 064.00 | |
FT Inventory change (goods) | | | -81 899.00 | |
FW Other purchases and external expenses | | | 437 088.00 | |
FX Taxes, duties, and similar payments | | | 6 524.00 | |
FY Salaries and Wages | | | 135 232.00 | |
FZ Social Security Contributions | | | 35 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 795.00 | |
GE Other Expenses | | | 110.00 | |
GF Total Operating Expenses (II) | | | 4 692 381.00 | |
GG - OPERATING RESULT (I - II) | | | 63 488.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 3 947.00 | |
GU Total financial expenses (VI) | | | 3 947.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 25 000.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 45 741.00 | 5 037.00 | | 45 741.00 |
HH Total exceptional expenses (VIII) | 45 741.00 | 5 037.00 | | 45 741.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45 741.00 | -5 037.00 | | -45 741.00 |
HK Income tax | 2 090.00 | 35 822.00 | | 2 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 755 869.00 | 4 940 490.00 | | 4 755 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 744 158.00 | 4 833 405.00 | | 4 744 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 711.00 | 107 085.00 | | 11 711.00 |
HP References: Equipment leasing | 13 097.00 | 14 288.00 | | 13 097.00 |
| |
| 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 | 317 362.00 | | 23 712.00 | 317 362.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 936.00 | |
I4 DECREASES Grand Total | | | 341 074.00 | |
IO DECREASES Total including other intangible assets | | | 8 333.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 325 805.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 333.00 | | | 8 333.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 302 093.00 | | 23 712.00 | 302 093.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 936.00 | | | 6 936.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 012.00 | 17 795.00 | | 130 012.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 012.00 | 17 795.00 | | 130 012.00 |
| |
| 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 | 166 185.00 | 166 185.00 | | 166 185.00 |
8C Staff and Related Accounts | 17 392.00 | 17 392.00 | | 17 392.00 |
8D Social Security and Other Social Organizations | 20 502.00 | 20 502.00 | | 20 502.00 |
8E Income Taxes | 15 535.00 | 15 535.00 | | 15 535.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 473.00 | 47 473.00 | | 47 473.00 |
UT Other financial assets | 6 936.00 | 6 936.00 | | 6 936.00 |
UX Other trade receivables | 47 620.00 | 47 620.00 | | 47 620.00 |
VB VAT | 62 136.00 | 62 136.00 | | 62 136.00 |
VG Loans with a maturity of up to one year at origin | 62 182.00 | 62 182.00 | | 62 182.00 |
VH Loans with a maturity of more than one year at origin | 383 167.00 | 342 378.00 | 40 789.00 | 383 167.00 |
VI Group and Associates | 199 279.00 | 199 279.00 | | 199 279.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 32 703.00 | | | 32 703.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 267.00 | 11 267.00 | | 11 267.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 142 820.00 | 142 820.00 | | 142 820.00 |
VS Prepaid expenses | 1 436.00 | 1 436.00 | | 1 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 260 948.00 | 260 948.00 | | 260 948.00 |
VW VAT | 110 124.00 | 110 124.00 | | 110 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 033 105.00 | 992 316.00 | 40 789.00 | 1 033 105.00 |
| |
| 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 | 3 097.00 | 9 320.00 | | 3 097.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 924.00 | 18 406.00 | | 14 924.00 |
ST Other accounts | 88 957.00 | 83 357.00 | | 88 957.00 |
XQ Rental, rental and co-ownership charges | 37 131.00 | 39 765.00 | | 37 131.00 |
YT Subcontracting | 296 076.00 | 317 046.00 | | 296 076.00 |
YW Business tax | 3 427.00 | 6 074.00 | | 3 427.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 524.00 | 15 394.00 | | 6 524.00 |
YY Amount of VAT collected | 240 678.00 | 195 462.00 | | 240 678.00 |
YZ Total deductible VAT on goods and services | 155 183.00 | 119 646.00 | | 155 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 437 088.00 | 458 574.00 | | 437 088.00 |
| |
| 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 | 2.00 | | | 2.00 |
