| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 171 350.00 | | 1 171 350.00 | 1 171 350.00 |
AR Technical installations, industrial equipment and tools | 44 664.00 | 42 431.00 | 2 233.00 | 44 664.00 |
BD Other fixed assets | 6 821.00 | | 6 821.00 | 6 821.00 |
BH Other financial assets | 24 952.00 | | 24 952.00 | 24 952.00 |
BJ TOTAL (I) | 1 247 787.00 | 42 431.00 | 1 205 356.00 | 1 247 787.00 |
BT Goods | 96 043.00 | | 96 043.00 | 96 043.00 |
BX Customers and related accounts | 49 478.00 | | 49 478.00 | 49 478.00 |
BZ Other receivables | 6 505.00 | | 6 505.00 | 6 505.00 |
CF Cash and cash equivalents | 386 657.00 | | 386 657.00 | 386 657.00 |
CH Prepaid expenses | 3 439.00 | | 3 439.00 | 3 439.00 |
CJ TOTAL (II) | 542 122.00 | | 542 122.00 | 542 122.00 |
CO Grand total (0 to V) | 1 789 909.00 | 42 431.00 | 1 747 478.00 | 1 789 909.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 7 383.00 | 6 083.00 | | 7 383.00 |
DG Other reserves | 140 284.00 | 115 581.00 | | 140 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 114.00 | 26 003.00 | | 47 114.00 |
DL TOTAL (I) | 544 781.00 | 497 668.00 | | 544 781.00 |
DU Loans and Debts from Credit Institutions (3) | 507 611.00 | 575 345.00 | | 507 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 453 163.00 | 546 129.00 | | 453 163.00 |
DX Trade payables and related accounts | 181 907.00 | 178 578.00 | | 181 907.00 |
DY Tax and social security liabilities | 60 016.00 | 44 276.00 | | 60 016.00 |
EC TOTAL (IV) | 1 202 696.00 | 1 344 328.00 | | 1 202 696.00 |
EE Grand total (I to V) | 1 747 478.00 | 1 841 996.00 | | 1 747 478.00 |
EG Accrued income and payables due within one year | 763 363.00 | 836 717.00 | | 763 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 244 613.00 | | 1 244 613.00 | 1 244 613.00 |
FG Production sold - services | 63 011.00 | | 63 011.00 | 63 011.00 |
FJ Net sales | 1 307 624.00 | | 1 307 624.00 | 1 307 624.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 600.00 | |
FQ Other income | | | 108.00 | |
FR Total operating income (I) | | | 1 308 331.00 | |
FS Purchases of goods (including customs duties) | | | 881 481.00 | |
FT Inventory change (goods) | | | -3 771.00 | |
FW Other purchases and external expenses | | | 76 177.00 | |
FX Taxes, duties, and similar payments | | | 4 153.00 | |
FY Salaries and Wages | | | 227 051.00 | |
FZ Social Security Contributions | | | 36 634.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 933.00 | |
GE Other Expenses | | | 118.00 | |
GF Total Operating Expenses (II) | | | 1 230 776.00 | |
GG - OPERATING RESULT (I - II) | | | 77 555.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 1 519.00 | |
GP Total financial income (V) | | | 1 519.00 | |
GR Interest and similar expenses | | | 19 205.00 | |
GU Total financial expenses (VI) | | | 19 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 2 056.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | 267 403.00 | | | 267 403.00 |
HD Total exceptional income (VII) | 267 403.00 | | | 267 403.00 |
HF Exceptional expenses on capital transactions | 267 403.00 | | | 267 403.00 |
HH Total exceptional expenses (VIII) | 267 403.00 | | | 267 403.00 |
HK Income tax | 12 755.00 | 4 796.00 | | 12 755.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 577 253.00 | 1 155 081.00 | | 1 577 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 530 140.00 | 1 129 078.00 | | 1 530 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 114.00 | 26 003.00 | | 47 114.00 |
| |
| 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 | 1 514 890.00 | | 300.00 | 1 514 890.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 773.00 | |
I4 DECREASES Grand Total | | 267 403.00 | 1 247 787.00 | |
IO DECREASES Total including other intangible assets | | 267 403.00 | 1 171 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 664.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 438 753.00 | | | 1 438 753.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 664.00 | | | 44 664.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 473.00 | | 300.00 | 31 473.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 498.00 | 8 933.00 | | 33 498.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 498.00 | 8 933.00 | | 33 498.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 386 941.00 | 386 941.00 | | 386 941.00 |
8B Suppliers and Related Accounts | 181 907.00 | 181 907.00 | | 181 907.00 |
8C Staff and Related Accounts | 37 886.00 | 37 886.00 | | 37 886.00 |
8D Social Security and Other Social Organizations | 11 043.00 | 11 043.00 | | 11 043.00 |
8E Income Taxes | 7 715.00 | 7 715.00 | | 7 715.00 |
UT Other financial assets | 24 952.00 | | 24 952.00 | 24 952.00 |
UX Other trade receivables | 49 478.00 | 49 478.00 | | 49 478.00 |
VB VAT | 3 381.00 | 3 381.00 | | 3 381.00 |
VC Group and associates | 1 533.00 | 1 533.00 | | 1 533.00 |
VH Loans with a maturity of more than one year at origin | 507 611.00 | 68 278.00 | 278 638.00 | 507 611.00 |
VI Group and Associates | 66 222.00 | 66 222.00 | | 66 222.00 |
VK Loans repaid during the year | 67 734.00 | | | 67 734.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 373.00 | 2 373.00 | | 2 373.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 590.00 | 1 590.00 | | 1 590.00 |
VS Prepaid expenses | 3 439.00 | 3 439.00 | | 3 439.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 374.00 | 59 422.00 | 24 952.00 | 84 374.00 |
VW VAT | 999.00 | 999.00 | | 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 202 696.00 | 763 363.00 | 278 638.00 | 1 202 696.00 |
| |
| 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 | 1 702.00 | 1 293.00 | | 1 702.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 062.00 | 13 805.00 | | 14 062.00 |
ST Other accounts | 23 580.00 | 21 786.00 | | 23 580.00 |
XQ Rental, rental and co-ownership charges | 29 947.00 | 28 424.00 | | 29 947.00 |
YT Subcontracting | 8 587.00 | 9 456.00 | | 8 587.00 |
YW Business tax | 2 451.00 | 2 600.00 | | 2 451.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 153.00 | 3 893.00 | | 4 153.00 |
YY Amount of VAT collected | 60 544.00 | 58 637.00 | | 60 544.00 |
YZ Total deductible VAT on goods and services | 49 648.00 | 46 317.00 | | 49 648.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 76 177.00 | 73 471.00 | | 76 177.00 |
| |
| 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 | 4.00 | | | 4.00 |
