| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 205 806.00 | | 205 806.00 | 205 806.00 |
AP Buildings | 1 395.00 | 1 395.00 | | 1 395.00 |
AR Technical installations, industrial equipment and tools | 22 672.00 | 22 672.00 | | 22 672.00 |
AT Other tangible assets | 45 348.00 | 33 600.00 | 11 749.00 | 45 348.00 |
BH Other financial assets | 10 713.00 | | 10 713.00 | 10 713.00 |
BJ TOTAL (I) | 285 935.00 | 57 667.00 | 228 268.00 | 285 935.00 |
BT Goods | 70 264.00 | | 70 264.00 | 70 264.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 23 700.00 | | 23 700.00 | 23 700.00 |
CD Marketable securities | 12 920.00 | 12 920.00 | | 12 920.00 |
CF Cash and cash equivalents | 96 737.00 | | 96 737.00 | 96 737.00 |
CJ TOTAL (II) | 203 621.00 | 12 920.00 | 190 701.00 | 203 621.00 |
CO Grand total (0 to V) | 489 556.00 | 70 587.00 | 418 969.00 | 489 556.00 |
CP Shares due in less than one year | 10 713.00 | | | 10 713.00 |
| |
| 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 |
DH Retained earnings | 534.00 | 33 797.00 | | 534.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 967.00 | 26 737.00 | | 41 967.00 |
DL TOTAL (I) | 50 885.00 | 68 919.00 | | 50 885.00 |
DU Loans and Debts from Credit Institutions (3) | 136 000.00 | 64 744.00 | | 136 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 698.00 | 1 054.00 | | 698.00 |
DX Trade payables and related accounts | 144 422.00 | 158 464.00 | | 144 422.00 |
DY Tax and social security liabilities | 86 964.00 | 54 339.00 | | 86 964.00 |
EC TOTAL (IV) | 368 084.00 | 278 601.00 | | 368 084.00 |
EE Grand total (I to V) | 418 969.00 | 347 519.00 | | 418 969.00 |
EG Accrued income and payables due within one year | 232 084.00 | 278 601.00 | | 232 084.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 58 306.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 432 204.00 | | 432 204.00 | 432 204.00 |
FG Production sold - services | 4 178.00 | | 4 178.00 | 4 178.00 |
FJ Net sales | 436 382.00 | | 436 382.00 | 436 382.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 870.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 440 252.00 | |
FS Purchases of goods (including customs duties) | | | 193 499.00 | |
FT Inventory change (goods) | | | -10 662.00 | |
FW Other purchases and external expenses | | | 84 082.00 | |
FX Taxes, duties, and similar payments | | | 5 079.00 | |
FY Salaries and Wages | | | 87 140.00 | |
FZ Social Security Contributions | | | 20 828.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 901.00 | |
GE Other Expenses | | | 3 294.00 | |
GF Total Operating Expenses (II) | | | 385 162.00 | |
GG - OPERATING RESULT (I - II) | | | 55 090.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 786.00 | |
GU Total financial expenses (VI) | | | 786.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 870.00 | 65 229.00 | | 870.00 |
A4 Equity method investments | | 300.00 | | |
HE Exceptional expenses on management operations | 3 521.00 | 571.00 | | 3 521.00 |
HH Total exceptional expenses (VIII) | 3 521.00 | 571.00 | | 3 521.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 521.00 | -571.00 | | -3 521.00 |
HK Income tax | 8 817.00 | 4 819.00 | | 8 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 440 252.00 | 591 494.00 | | 440 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 398 285.00 | 564 758.00 | | 398 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 967.00 | 26 737.00 | | 41 967.00 |
HP References: Equipment leasing | 5 347.00 | 4 432.00 | | 5 347.00 |
| |
| 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 | 284 860.00 | | 1 075.00 | 284 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 713.00 | |
I4 DECREASES Grand Total | | | 285 935.00 | |
IO DECREASES Total including other intangible assets | | | 205 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 415.00 | |
KD ACQUISITIONS Total including other intangible assets | 205 806.00 | | | 205 806.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 341.00 | | 1 075.00 | 68 341.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 713.00 | | | 10 713.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 765.00 | 1 901.00 | | 55 765.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 765.00 | 1 901.00 | | 55 765.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 12 920.00 | | | 12 920.00 |
7B Total provisions for depreciation | 12 920.00 | | | 12 920.00 |
7C Grand total | 12 920.00 | | | 12 920.00 |
| |
| 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 | 144 422.00 | 144 422.00 | | 144 422.00 |
8C Staff and Related Accounts | 11 577.00 | 11 577.00 | | 11 577.00 |
8D Social Security and Other Social Organizations | 36 568.00 | 36 568.00 | | 36 568.00 |
8E Income Taxes | 5 202.00 | 5 202.00 | | 5 202.00 |
UT Other financial assets | 10 713.00 | 10 713.00 | | 10 713.00 |
VB VAT | 1 074.00 | 1 074.00 | | 1 074.00 |
VC Group and associates | 11 600.00 | 11 600.00 | | 11 600.00 |
VH Loans with a maturity of more than one year at origin | 136 000.00 | | 108 800.00 | 136 000.00 |
VI Group and Associates | 1 298.00 | 1 298.00 | | 1 298.00 |
VJ Loans taken out during the year | 136 000.00 | | | 136 000.00 |
VK Loans repaid during the year | 6 437.00 | | | 6 437.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 633.00 | 15 633.00 | | 15 633.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 026.00 | 11 026.00 | | 11 026.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 414.00 | 34 414.00 | | 34 414.00 |
VW VAT | 17 384.00 | 17 384.00 | | 17 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 084.00 | 232 084.00 | 108 800.00 | 368 084.00 |
| |
| 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 | 2 953.00 | 2 839.00 | | 2 953.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 66.00 | 138.00 | | 66.00 |
ST Other accounts | 44 465.00 | 66 534.00 | | 44 465.00 |
XQ Rental, rental and co-ownership charges | 30 436.00 | 35 027.00 | | 30 436.00 |
YV Retrocessions of fees, commissions and brokerage | 9 115.00 | 13 472.00 | | 9 115.00 |
YW Business tax | 2 126.00 | 1 132.00 | | 2 126.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 079.00 | 3 971.00 | | 5 079.00 |
YY Amount of VAT collected | 87 262.00 | 105 121.00 | | 87 262.00 |
YZ Total deductible VAT on goods and services | 51 455.00 | 57 609.00 | | 51 455.00 |
ZE Dividends | 60 000.00 | | | 60 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 84 082.00 | 115 171.00 | | 84 082.00 |
| |
| 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 |
