| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 860.00 | | 6 860.00 | 6 860.00 |
AR Technical installations, industrial equipment and tools | 1 975.00 | 1 975.00 | | 1 975.00 |
AT Other tangible assets | 36 853.00 | 36 853.00 | | 36 853.00 |
BH Other financial assets | 37.00 | | 37.00 | 37.00 |
BJ TOTAL (I) | 45 726.00 | 38 828.00 | 6 897.00 | 45 726.00 |
BT Goods | 5 760.00 | | 5 760.00 | 5 760.00 |
BX Customers and related accounts | 124 354.00 | | 124 354.00 | 124 354.00 |
BZ Other receivables | 14 502.00 | | 14 502.00 | 14 502.00 |
CD Marketable securities | 16 000.00 | | 16 000.00 | 16 000.00 |
CF Cash and cash equivalents | 131 724.00 | | 131 724.00 | 131 724.00 |
CJ TOTAL (II) | 292 339.00 | | 292 339.00 | 292 339.00 |
CO Grand total (0 to V) | 338 064.00 | 38 828.00 | 299 236.00 | 338 064.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DE Statutory or contractual reserves | 107 955.00 | 58 671.00 | | 107 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 870.00 | 49 284.00 | | 28 870.00 |
DL TOTAL (I) | 158 825.00 | 129 955.00 | | 158 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 242.00 | 51 525.00 | | 52 242.00 |
DX Trade payables and related accounts | 73 070.00 | 39 731.00 | | 73 070.00 |
DY Tax and social security liabilities | 15 008.00 | 12 971.00 | | 15 008.00 |
EA Other liabilities | 91.00 | 91.00 | | 91.00 |
EC TOTAL (IV) | 140 411.00 | 104 318.00 | | 140 411.00 |
EE Grand total (I to V) | 299 236.00 | 234 273.00 | | 299 236.00 |
EG Accrued income and payables due within one year | 140 411.00 | 104 318.00 | | 140 411.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 146 824.00 | | 146 824.00 | 146 824.00 |
FG Production sold - services | 109 713.00 | | 109 713.00 | 109 713.00 |
FJ Net sales | 256 537.00 | | 256 537.00 | 256 537.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 256 537.00 | |
FS Purchases of goods (including customs duties) | | | 104 663.00 | |
FT Inventory change (goods) | | | -1 010.00 | |
FU Purchases of raw materials and other supplies | | | 7 115.00 | |
FW Other purchases and external expenses | | | 60 616.00 | |
FX Taxes, duties, and similar payments | | | 1 234.00 | |
FY Salaries and Wages | | | 24 469.00 | |
FZ Social Security Contributions | | | 25 510.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 222 596.00 | |
GG - OPERATING RESULT (I - II) | | | 33 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 622.00 | | |
HA Exceptional income from management transactions | 131.00 | | | 131.00 |
HD Total exceptional income (VII) | 131.00 | | | 131.00 |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 41.00 | | | 41.00 |
HK Income tax | 5 111.00 | 12 283.00 | | 5 111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 256 668.00 | 320 679.00 | | 256 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 797.00 | 271 395.00 | | 227 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 870.00 | 49 284.00 | | 28 870.00 |
HP References: Equipment leasing | 5 042.00 | 18 661.00 | | 5 042.00 |
| |
| 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 | 45 726.00 | | | 45 726.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37.00 | |
I4 DECREASES Grand Total | | | 45 726.00 | |
IO DECREASES Total including other intangible assets | | | 6 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 828.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 860.00 | | | 6 860.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 828.00 | | | 38 828.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37.00 | | | 37.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 828.00 | | | 38 828.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 828.00 | | | 38 828.00 |
| |
| 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 | 73 070.00 | 73 070.00 | | 73 070.00 |
8C Staff and Related Accounts | 5 995.00 | 5 995.00 | | 5 995.00 |
8K Other liabilities (including liabilities related to repo transactions) | 91.00 | 91.00 | | 91.00 |
UT Other financial assets | 37.00 | | 37.00 | 37.00 |
UX Other trade receivables | 124 354.00 | 124 354.00 | | 124 354.00 |
VB VAT | 3 946.00 | 3 946.00 | | 3 946.00 |
VI Group and Associates | 52 242.00 | 52 242.00 | | 52 242.00 |
VM Income taxes | 8 840.00 | 8 840.00 | | 8 840.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 715.00 | 1 715.00 | | 1 715.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 893.00 | 138 855.00 | 37.00 | 138 893.00 |
VW VAT | 9 013.00 | 9 013.00 | | 9 013.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 411.00 | 140 411.00 | | 140 411.00 |
| |
| 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 | 1 234.00 | 1 202.00 | | 1 234.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | -1 674.00 | 2 500.00 | | -1 674.00 |
ST Other accounts | 29 418.00 | 51 019.00 | | 29 418.00 |
XQ Rental, rental and co-ownership charges | 5 407.00 | 5 636.00 | | 5 407.00 |
YT Subcontracting | 27 386.00 | 24 532.00 | | 27 386.00 |
YU External personnel | 78.00 | 1 057.00 | | 78.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 234.00 | 1 202.00 | | 1 234.00 |
YY Amount of VAT collected | 31 827.00 | 35 650.00 | | 31 827.00 |
YZ Total deductible VAT on goods and services | 30 802.00 | 32 643.00 | | 30 802.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 60 616.00 | 84 744.00 | | 60 616.00 |
| |
| 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 | 1.00 | | | 1.00 |
