| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 33 397.00 | 28 200.00 | 5 197.00 | 33 397.00 |
AT Other tangible assets | 14 869.00 | 13 432.00 | 1 437.00 | 14 869.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 48 326.00 | 41 632.00 | 6 694.00 | 48 326.00 |
BP Services in progress | 150 000.00 | | 150 000.00 | 150 000.00 |
BT Goods | 84 150.00 | | 84 150.00 | 84 150.00 |
BX Customers and related accounts | 105 109.00 | | 105 109.00 | 105 109.00 |
BZ Other receivables | 15 059.00 | | 15 059.00 | 15 059.00 |
CF Cash and cash equivalents | 1 393.00 | | 1 393.00 | 1 393.00 |
CJ TOTAL (II) | 355 710.00 | | 355 710.00 | 355 710.00 |
CN Currency translation adjustments (V) | -36.00 | | -36.00 | -36.00 |
CO Grand total (0 to V) | 404 000.00 | 41 632.00 | 362 368.00 | 404 000.00 |
CP Shares due in less than one year | 60.00 | | | 60.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 88 800.00 | 103 394.00 | | 88 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 037.00 | 5 406.00 | | 1 037.00 |
DL TOTAL (I) | 98 637.00 | 117 600.00 | | 98 637.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 161 039.00 | 45 372.00 | | 161 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 13.00 | | |
DX Trade payables and related accounts | 39 814.00 | 92 677.00 | | 39 814.00 |
DY Tax and social security liabilities | 30 434.00 | 57 053.00 | | 30 434.00 |
EA Other liabilities | 32 445.00 | 20 498.00 | | 32 445.00 |
EC TOTAL (IV) | 263 731.00 | 215 614.00 | | 263 731.00 |
EE Grand total (I to V) | 362 368.00 | 333 214.00 | | 362 368.00 |
EG Accrued income and payables due within one year | 263 731.00 | 215 614.00 | | 263 731.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41 170.00 | 45 372.00 | | 41 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 604 997.00 | | 604 997.00 | 604 997.00 |
FJ Net sales | 604 997.00 | | 604 997.00 | 604 997.00 |
FM Inventory production | | | 70 000.00 | |
FQ Other income | | | 838.00 | |
FR Total operating income (I) | | | 675 834.00 | |
FS Purchases of goods (including customs duties) | | | 240 084.00 | |
FT Inventory change (goods) | | | 1 880.00 | |
FU Purchases of raw materials and other supplies | | | 173.00 | |
FW Other purchases and external expenses | | | 177 689.00 | |
FX Taxes, duties, and similar payments | | | 2 434.00 | |
FY Salaries and Wages | | | 176 949.00 | |
FZ Social Security Contributions | | | 82 561.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 352.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 685 141.00 | |
GG - OPERATING RESULT (I - II) | | | -9 307.00 | |
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) | | | -9 307.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 16 609.00 | 3 620.00 | | 16 609.00 |
HA Exceptional income from management transactions | 15 081.00 | 10 486.00 | | 15 081.00 |
HD Total exceptional income (VII) | 15 081.00 | 10 486.00 | | 15 081.00 |
HE Exceptional expenses on management operations | 3 871.00 | 5 397.00 | | 3 871.00 |
HH Total exceptional expenses (VIII) | 3 871.00 | 5 397.00 | | 3 871.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 210.00 | 5 088.00 | | 11 210.00 |
HK Income tax | 866.00 | 1 906.00 | | 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 690 915.00 | 1 221 004.00 | | 690 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 689 878.00 | 1 215 599.00 | | 689 878.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 037.00 | 5 406.00 | | 1 037.00 |
HP References: Equipment leasing | 18 276.00 | 21 796.00 | | 18 276.00 |
| |
| 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 | 48 095.00 | | 231.00 | 48 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60.00 | |
I4 DECREASES Grand Total | | | 48 326.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 266.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 035.00 | | 231.00 | 48 035.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60.00 | | | 60.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 280.00 | 3 352.00 | | 38 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 280.00 | 3 352.00 | | 38 280.00 |
| |
| 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 | 39 814.00 | 39 814.00 | | 39 814.00 |
8D Social Security and Other Social Organizations | 19 671.00 | 19 671.00 | | 19 671.00 |
8E Income Taxes | 851.00 | 851.00 | | 851.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 445.00 | 32 445.00 | | 32 445.00 |
UT Other financial assets | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 105 109.00 | 105 109.00 | | 105 109.00 |
UZ Social Security, other social security organizations | 85.00 | 85.00 | | 85.00 |
VB VAT | 9 537.00 | 9 537.00 | | 9 537.00 |
VG Loans with a maturity of up to one year at origin | 41 170.00 | 41 170.00 | | 41 170.00 |
VH Loans with a maturity of more than one year at origin | 119 869.00 | 119 869.00 | | 119 869.00 |
VJ Loans taken out during the year | 120 000.00 | | | 120 000.00 |
VK Loans repaid during the year | 131.00 | | | 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 437.00 | 5 437.00 | | 5 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 227.00 | 120 227.00 | | 120 227.00 |
VW VAT | 9 912.00 | 9 912.00 | | 9 912.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 731.00 | 263 731.00 | | 263 731.00 |
| |
| 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 | 2 434.00 | 4 570.00 | | 2 434.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 989.00 | 90 033.00 | | 15 989.00 |
ST Other accounts | 104 892.00 | 146 518.00 | | 104 892.00 |
XQ Rental, rental and co-ownership charges | 11 028.00 | 15 533.00 | | 11 028.00 |
YT Subcontracting | 45 780.00 | 73 363.00 | | 45 780.00 |
YU External personnel | | 1 000.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 2 434.00 | 4 570.00 | | 2 434.00 |
YY Amount of VAT collected | 63 392.00 | 201 984.00 | | 63 392.00 |
YZ Total deductible VAT on goods and services | 84 257.00 | 129 656.00 | | 84 257.00 |
ZE Dividends | 20 000.00 | | | 20 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 177 689.00 | 326 448.00 | | 177 689.00 |
