| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 300 000.00 | | 300 000.00 | 300 000.00 |
AR Technical installations, industrial equipment and tools | 239 561.00 | 222 749.00 | 16 813.00 | 239 561.00 |
AT Other tangible assets | 551 318.00 | 399 796.00 | 151 521.00 | 551 318.00 |
BJ TOTAL (I) | 1 090 879.00 | 622 545.00 | 468 334.00 | 1 090 879.00 |
BT Goods | 175 793.00 | | 175 793.00 | 175 793.00 |
BX Customers and related accounts | 1 625.00 | | 1 625.00 | 1 625.00 |
BZ Other receivables | 20 506.00 | | 20 506.00 | 20 506.00 |
CF Cash and cash equivalents | 229 368.00 | | 229 368.00 | 229 368.00 |
CH Prepaid expenses | 46 836.00 | | 46 836.00 | 46 836.00 |
CJ TOTAL (II) | 474 127.00 | | 474 127.00 | 474 127.00 |
CO Grand total (0 to V) | 1 565 006.00 | 622 545.00 | 942 461.00 | 1 565 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 317 789.00 | 438 703.00 | | 317 789.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 769.00 | -120 913.00 | | 37 769.00 |
DL TOTAL (I) | 372 058.00 | 334 289.00 | | 372 058.00 |
DU Loans and Debts from Credit Institutions (3) | 12 096.00 | 32 563.00 | | 12 096.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 458.00 | 127 458.00 | | 127 458.00 |
DX Trade payables and related accounts | 386 144.00 | 393 799.00 | | 386 144.00 |
DY Tax and social security liabilities | 44 705.00 | 59 041.00 | | 44 705.00 |
EC TOTAL (IV) | 570 403.00 | 612 860.00 | | 570 403.00 |
EE Grand total (I to V) | 942 461.00 | 947 150.00 | | 942 461.00 |
EG Accrued income and payables due within one year | 570 403.00 | 600 764.00 | | 570 403.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 792 334.00 | | 2 792 334.00 | 2 792 334.00 |
FG Production sold - services | 3 752.00 | | 3 752.00 | 3 752.00 |
FJ Net sales | 2 796 086.00 | | 2 796 086.00 | 2 796 086.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 588.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 2 796 687.00 | |
FS Purchases of goods (including customs duties) | | | 2 130 568.00 | |
FT Inventory change (goods) | | | -22 542.00 | |
FW Other purchases and external expenses | | | 280 874.00 | |
FX Taxes, duties, and similar payments | | | 25 683.00 | |
FY Salaries and Wages | | | 242 736.00 | |
FZ Social Security Contributions | | | 50 718.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 924.00 | |
GE Other Expenses | | | 526.00 | |
GF Total Operating Expenses (II) | | | 2 758 488.00 | |
GG - OPERATING RESULT (I - II) | | | 38 199.00 | |
GR Interest and similar expenses | | | 430.00 | |
GU Total financial expenses (VI) | | | 430.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -430.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 588.00 | | | 588.00 |
A4 Equity method investments | 515.00 | | | 515.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 796 687.00 | 2 446 289.00 | | 2 796 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 758 918.00 | 2 567 203.00 | | 2 758 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 769.00 | -120 913.00 | | 37 769.00 |
| |
| 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 | 1 084 427.00 | | 6 452.00 | 1 084 427.00 |
I4 DECREASES Grand Total | | | 1 090 879.00 | |
IO DECREASES Total including other intangible assets | | | 300 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 790 879.00 | |
KD ACQUISITIONS Total including other intangible assets | 300 000.00 | | | 300 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 784 427.00 | | 6 452.00 | 784 427.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 572 621.00 | 49 924.00 | | 572 621.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 572 621.00 | 49 924.00 | | 572 621.00 |
| |
| 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 | 386 144.00 | 386 144.00 | | 386 144.00 |
8C Staff and Related Accounts | 24 453.00 | 24 453.00 | | 24 453.00 |
8D Social Security and Other Social Organizations | 15 191.00 | 15 191.00 | | 15 191.00 |
UX Other trade receivables | 1 625.00 | 1 625.00 | | 1 625.00 |
UY Staff and related accounts | 349.00 | 349.00 | | 349.00 |
VB VAT | 10 473.00 | 10 473.00 | | 10 473.00 |
VH Loans with a maturity of more than one year at origin | 12 096.00 | 12 096.00 | | 12 096.00 |
VI Group and Associates | 127 458.00 | 127 458.00 | | 127 458.00 |
VK Loans repaid during the year | 20 467.00 | | | 20 467.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 332.00 | 3 332.00 | | 3 332.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 684.00 | 9 684.00 | | 9 684.00 |
VS Prepaid expenses | 46 836.00 | 46 836.00 | | 46 836.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 966.00 | 68 966.00 | | 68 966.00 |
VW VAT | 1 728.00 | 1 728.00 | | 1 728.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 570 403.00 | 570 403.00 | | 570 403.00 |
| |
| 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 | 17 229.00 | 16 246.00 | | 17 229.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 848.00 | 15 044.00 | | 10 848.00 |
ST Other accounts | 94 341.00 | 87 330.00 | | 94 341.00 |
XQ Rental, rental and co-ownership charges | 175 685.00 | 172 877.00 | | 175 685.00 |
YW Business tax | 8 454.00 | 9 192.00 | | 8 454.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 25 683.00 | 25 438.00 | | 25 683.00 |
YY Amount of VAT collected | 236 228.00 | 208 104.00 | | 236 228.00 |
YZ Total deductible VAT on goods and services | 230 040.00 | 209 821.00 | | 230 040.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 280 874.00 | 275 251.00 | | 280 874.00 |
| |
| 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 | 10.00 | | | 10.00 |
