| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 202 500.00 | | 202 500.00 | 202 500.00 |
AR Technical installations, industrial equipment and tools | 3 510.00 | 3 018.00 | 492.00 | 3 510.00 |
AT Other tangible assets | 60 596.00 | 33 770.00 | 26 826.00 | 60 596.00 |
BH Other financial assets | 9 705.00 | | 9 705.00 | 9 705.00 |
BJ TOTAL (I) | 276 311.00 | 36 788.00 | 239 523.00 | 276 311.00 |
BL Raw materials, supplies | 5 010.00 | | 5 010.00 | 5 010.00 |
BZ Other receivables | 24 295.00 | | 24 295.00 | 24 295.00 |
CF Cash and cash equivalents | 2 223.00 | | 2 223.00 | 2 223.00 |
CH Prepaid expenses | 1 778.00 | | 1 778.00 | 1 778.00 |
CJ TOTAL (II) | 33 306.00 | | 33 306.00 | 33 306.00 |
CO Grand total (0 to V) | 309 616.00 | 36 788.00 | 272 829.00 | 309 616.00 |
CP Shares due in less than one year | 9 705.00 | | | 9 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 106 597.00 | 64 501.00 | | 106 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 332.00 | 42 097.00 | | 35 332.00 |
DL TOTAL (I) | 147 429.00 | 112 097.00 | | 147 429.00 |
DU Loans and Debts from Credit Institutions (3) | 68 747.00 | 99 227.00 | | 68 747.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 199.00 | 13 932.00 | | 13 199.00 |
DX Trade payables and related accounts | 31 044.00 | 28 614.00 | | 31 044.00 |
DY Tax and social security liabilities | 12 410.00 | 10 947.00 | | 12 410.00 |
EC TOTAL (IV) | 125 399.00 | 152 720.00 | | 125 399.00 |
EE Grand total (I to V) | 272 829.00 | 264 818.00 | | 272 829.00 |
EG Accrued income and payables due within one year | 100 242.00 | 90 619.00 | | 100 242.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 535.00 | | | 5 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 220 992.00 | | 220 992.00 | 220 992.00 |
FJ Net sales | 220 992.00 | | 220 992.00 | 220 992.00 |
FQ Other income | | | 226.00 | |
FR Total operating income (I) | | | 221 217.00 | |
FS Purchases of goods (including customs duties) | | | 5 335.00 | |
FU Purchases of raw materials and other supplies | | | 55 131.00 | |
FV Inventory change (raw materials and supplies) | | | -95.00 | |
FW Other purchases and external expenses | | | 54 573.00 | |
FX Taxes, duties, and similar payments | | | 1 591.00 | |
FY Salaries and Wages | | | 44 732.00 | |
FZ Social Security Contributions | | | 7 071.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 837.00 | |
GE Other Expenses | | | 951.00 | |
GF Total Operating Expenses (II) | | | 176 127.00 | |
GG - OPERATING RESULT (I - II) | | | 45 091.00 | |
GR Interest and similar expenses | | | 2 638.00 | |
GU Total financial expenses (VI) | | | 2 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 448.00 | | |
HD Total exceptional income (VII) | | 448.00 | | |
HE Exceptional expenses on management operations | 190.00 | 408.00 | | 190.00 |
HH Total exceptional expenses (VIII) | 190.00 | 408.00 | | 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190.00 | 40.00 | | -190.00 |
HK Income tax | 6 931.00 | 8 821.00 | | 6 931.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 217.00 | 221 940.00 | | 221 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 885.00 | 179 843.00 | | 185 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 332.00 | 42 097.00 | | 35 332.00 |
HP References: Equipment leasing | 3 750.00 | | | 3 750.00 |
| |
| 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 | 275 673.00 | | 638.00 | 275 673.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 705.00 | |
I4 DECREASES Grand Total | | | 276 311.00 | |
IO DECREASES Total including other intangible assets | | | 202 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 106.00 | |
KD ACQUISITIONS Total including other intangible assets | 202 500.00 | | | 202 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 468.00 | | 638.00 | 63 468.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 705.00 | | | 9 705.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 951.00 | 6 837.00 | | 29 951.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 951.00 | 6 837.00 | | 29 951.00 |
| |
| 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 | 31 044.00 | 31 044.00 | | 31 044.00 |
8C Staff and Related Accounts | 5 203.00 | 5 203.00 | | 5 203.00 |
8D Social Security and Other Social Organizations | 2 841.00 | 2 841.00 | | 2 841.00 |
8E Income Taxes | 2 966.00 | 2 966.00 | | 2 966.00 |
UT Other financial assets | 9 705.00 | 9 705.00 | | 9 705.00 |
VB VAT | 1 436.00 | 1 436.00 | | 1 436.00 |
VG Loans with a maturity of up to one year at origin | 5 535.00 | 5 535.00 | | 5 535.00 |
VH Loans with a maturity of more than one year at origin | 63 212.00 | 38 055.00 | 25 157.00 | 63 212.00 |
VI Group and Associates | 13 199.00 | 13 199.00 | | 13 199.00 |
VK Loans repaid during the year | 36 015.00 | | | 36 015.00 |
VQ Other Taxes, Duties, and Similar Debts | 235.00 | 235.00 | | 235.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 859.00 | 22 859.00 | | 22 859.00 |
VS Prepaid expenses | 1 778.00 | 1 778.00 | | 1 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 777.00 | 35 777.00 | | 35 777.00 |
VW VAT | 1 164.00 | 1 164.00 | | 1 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 125 399.00 | 100 242.00 | 25 157.00 | 125 399.00 |
| |
| 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 | 668.00 | 739.00 | | 668.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 872.00 | 4 765.00 | | 5 872.00 |
ST Other accounts | 28 098.00 | 20 057.00 | | 28 098.00 |
XQ Rental, rental and co-ownership charges | 20 604.00 | 20 894.00 | | 20 604.00 |
YW Business tax | 923.00 | 1 030.00 | | 923.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 591.00 | 1 769.00 | | 1 591.00 |
YY Amount of VAT collected | 13 874.00 | 17 941.00 | | 13 874.00 |
YZ Total deductible VAT on goods and services | 10 065.00 | 7 298.00 | | 10 065.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 573.00 | 45 716.00 | | 54 573.00 |
| |
| 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 |
