| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 048.00 | | 1 048.00 | 1 048.00 |
AF Concessions, Patents and Similar Rights | 4 746.00 | 4 677.00 | 69.00 | 4 746.00 |
AT Other tangible assets | 21 321.00 | 17 401.00 | 3 919.00 | 21 321.00 |
BH Other financial assets | 701.00 | | 701.00 | 701.00 |
BJ TOTAL (I) | 27 815.00 | 22 078.00 | 5 737.00 | 27 815.00 |
BT Goods | 92 881.00 | | 92 881.00 | 92 881.00 |
BV Advances and down payments on orders | 10 267.00 | | 10 267.00 | 10 267.00 |
BX Customers and related accounts | 195 476.00 | 1 585.00 | 193 890.00 | 195 476.00 |
BZ Other receivables | 7 492.00 | | 7 492.00 | 7 492.00 |
CF Cash and cash equivalents | 18 388.00 | | 18 388.00 | 18 388.00 |
CJ TOTAL (II) | 324 505.00 | 1 585.00 | 322 920.00 | 324 505.00 |
CO Grand total (0 to V) | 352 320.00 | 23 664.00 | 328 657.00 | 352 320.00 |
CP Shares due in less than one year | 701.00 | | | 701.00 |
| |
| 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 |
DG Other reserves | 38 003.00 | 38 003.00 | | 38 003.00 |
DH Retained earnings | 164 412.00 | 135 156.00 | | 164 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 236.00 | 29 257.00 | | 8 236.00 |
DL TOTAL (I) | 219 036.00 | 210 800.00 | | 219 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 411.00 | 3 411.00 | | 3 411.00 |
DW Advances and down payments received on current orders | 52.00 | 446.00 | | 52.00 |
DX Trade payables and related accounts | 83 151.00 | 69 872.00 | | 83 151.00 |
DY Tax and social security liabilities | 23 006.00 | 27 648.00 | | 23 006.00 |
EC TOTAL (IV) | 109 620.00 | 101 376.00 | | 109 620.00 |
EE Grand total (I to V) | 328 657.00 | 312 177.00 | | 328 657.00 |
EG Accrued income and payables due within one year | 106 209.00 | 101 376.00 | | 106 209.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 431 828.00 | | 431 828.00 | 431 828.00 |
FJ Net sales | 431 828.00 | | 431 828.00 | 431 828.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 431 850.00 | |
FS Purchases of goods (including customs duties) | | | 288 744.00 | |
FT Inventory change (goods) | | | -8 624.00 | |
FW Other purchases and external expenses | | | 64 694.00 | |
FX Taxes, duties, and similar payments | | | 2 418.00 | |
FY Salaries and Wages | | | 62 438.00 | |
FZ Social Security Contributions | | | 21 564.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 854.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 432 115.00 | |
GG - OPERATING RESULT (I - II) | | | -265.00 | |
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) | | | -265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 487.00 | | |
HA Exceptional income from management transactions | 4 577.00 | 6 264.00 | | 4 577.00 |
HB Exceptional income from capital transactions | 4 583.00 | | | 4 583.00 |
HD Total exceptional income (VII) | 9 160.00 | 6 264.00 | | 9 160.00 |
HE Exceptional expenses on management operations | | 878.00 | | |
HH Total exceptional expenses (VIII) | | 878.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 160.00 | 5 385.00 | | 9 160.00 |
HK Income tax | 659.00 | 4 825.00 | | 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 441 010.00 | 504 546.00 | | 441 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 774.00 | 475 289.00 | | 432 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 236.00 | 29 257.00 | | 8 236.00 |
| |
| 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 | 47 539.00 | | | 47 539.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 048.00 | | | 1 048.00 |
I3 DECREASES Total Financial Fixed Assets | | | 701.00 | |
I4 DECREASES Grand Total | | 19 724.00 | 27 815.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 048.00 | |
IO DECREASES Total including other intangible assets | | | 4 746.00 | |
IY DECREASES Total Tangible Fixed Assets | | 19 724.00 | 21 321.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 746.00 | | | 4 746.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 045.00 | | | 41 045.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 701.00 | | | 701.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 948.00 | 854.00 | 19 724.00 | 40 948.00 |
PE DEPRECIATION Total including other intangible assets | 4 537.00 | 140.00 | | 4 537.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 411.00 | 714.00 | 19 724.00 | 36 411.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 585.00 | | | 1 585.00 |
7B Total provisions for depreciation | 1 585.00 | | | 1 585.00 |
7C Grand total | 1 585.00 | | | 1 585.00 |
| |
| 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 | 83 151.00 | 83 151.00 | | 83 151.00 |
8C Staff and Related Accounts | 2 709.00 | 2 709.00 | | 2 709.00 |
8D Social Security and Other Social Organizations | 8 717.00 | 8 717.00 | | 8 717.00 |
8E Income Taxes | 659.00 | 659.00 | | 659.00 |
UT Other financial assets | 701.00 | 701.00 | | 701.00 |
UX Other trade receivables | 176 583.00 | 176 583.00 | | 176 583.00 |
VA Doubtful or disputed receivables | 18 893.00 | 18 893.00 | | 18 893.00 |
VB VAT | 154.00 | 154.00 | | 154.00 |
VI Group and Associates | 3 411.00 | | 3 411.00 | 3 411.00 |
VM Income taxes | 380.00 | 380.00 | | 380.00 |
VP Miscellaneous | 85.00 | 85.00 | | 85.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 265.00 | 1 265.00 | | 1 265.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 873.00 | 6 873.00 | | 6 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203 669.00 | 203 669.00 | | 203 669.00 |
VW VAT | 9 657.00 | 9 657.00 | | 9 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 568.00 | 106 157.00 | 3 411.00 | 109 568.00 |
| |
| 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 | 2 418.00 | 2 499.00 | | 2 418.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 230.00 | 7 883.00 | | 7 230.00 |
ST Other accounts | 13 539.00 | 30 727.00 | | 13 539.00 |
XQ Rental, rental and co-ownership charges | 13 791.00 | 11 184.00 | | 13 791.00 |
YT Subcontracting | 3 556.00 | 450.00 | | 3 556.00 |
YV Retrocessions of fees, commissions and brokerage | 26 578.00 | 29 599.00 | | 26 578.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 418.00 | 2 499.00 | | 2 418.00 |
YY Amount of VAT collected | 91 910.00 | 98 736.00 | | 91 910.00 |
YZ Total deductible VAT on goods and services | 66 527.00 | 69 538.00 | | 66 527.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 64 694.00 | 79 843.00 | | 64 694.00 |
