| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 76 225.00 | | 76 225.00 | 76 225.00 |
AP Buildings | 8 450.00 | 8 450.00 | | 8 450.00 |
AR Technical installations, industrial equipment and tools | 158 428.00 | 68 277.00 | 90 151.00 | 158 428.00 |
AT Other tangible assets | 54 620.00 | 18 338.00 | 36 282.00 | 54 620.00 |
BH Other financial assets | 7 049.00 | | 7 049.00 | 7 049.00 |
BJ TOTAL (I) | 304 771.00 | 95 065.00 | 209 706.00 | 304 771.00 |
BT Goods | 64 366.00 | | 64 366.00 | 64 366.00 |
BX Customers and related accounts | 9 844.00 | | 9 844.00 | 9 844.00 |
BZ Other receivables | 18 266.00 | | 18 266.00 | 18 266.00 |
CF Cash and cash equivalents | 134 293.00 | | 134 293.00 | 134 293.00 |
CH Prepaid expenses | 3 396.00 | | 3 396.00 | 3 396.00 |
CJ TOTAL (II) | 230 165.00 | | 230 165.00 | 230 165.00 |
CO Grand total (0 to V) | 534 936.00 | 95 065.00 | 439 871.00 | 534 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 119 700.00 | 119 700.00 | | 119 700.00 |
DD Legal reserve (1) | 3 000.00 | 1 500.00 | | 3 000.00 |
DH Retained earnings | 20 872.00 | 30 005.00 | | 20 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 743.00 | -7 634.00 | | 34 743.00 |
DL TOTAL (I) | 178 315.00 | 143 572.00 | | 178 315.00 |
DU Loans and Debts from Credit Institutions (3) | 54 267.00 | 68 465.00 | | 54 267.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13.00 | 13.00 | | 13.00 |
DX Trade payables and related accounts | 97 683.00 | 141 336.00 | | 97 683.00 |
DY Tax and social security liabilities | 107 017.00 | 72 395.00 | | 107 017.00 |
EA Other liabilities | 2 575.00 | 2 374.00 | | 2 575.00 |
EC TOTAL (IV) | 261 556.00 | 284 583.00 | | 261 556.00 |
EE Grand total (I to V) | 439 871.00 | 428 155.00 | | 439 871.00 |
EG Accrued income and payables due within one year | 261 556.00 | 230 316.00 | | 261 556.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 804 439.00 | | 1 804 439.00 | 1 804 439.00 |
FJ Net sales | 1 804 439.00 | | 1 804 439.00 | 1 804 439.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 1 804 451.00 | |
FS Purchases of goods (including customs duties) | | | 1 343 006.00 | |
FT Inventory change (goods) | | | 758.00 | |
FW Other purchases and external expenses | | | 134 049.00 | |
FX Taxes, duties, and similar payments | | | 4 693.00 | |
FY Salaries and Wages | | | 193 995.00 | |
FZ Social Security Contributions | | | 53 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 176.00 | |
GE Other Expenses | | | 966.00 | |
GF Total Operating Expenses (II) | | | 1 758 802.00 | |
GG - OPERATING RESULT (I - II) | | | 45 649.00 | |
GR Interest and similar expenses | | | 505.00 | |
GU Total financial expenses (VI) | | | 505.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 243.00 | 1 000.00 | | 1 243.00 |
A4 Equity method investments | 171.00 | 168.00 | | 171.00 |
HA Exceptional income from management transactions | 3 392.00 | 7 414.00 | | 3 392.00 |
HD Total exceptional income (VII) | 3 392.00 | 7 414.00 | | 3 392.00 |
HE Exceptional expenses on management operations | 6 477.00 | 7 282.00 | | 6 477.00 |
HH Total exceptional expenses (VIII) | 6 477.00 | 7 282.00 | | 6 477.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 085.00 | 132.00 | | -3 085.00 |
HK Income tax | 7 316.00 | | | 7 316.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 807 843.00 | 1 564 601.00 | | 1 807 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 773 100.00 | 1 572 234.00 | | 1 773 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 743.00 | -7 634.00 | | 34 743.00 |
| |
| 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 | 304 771.00 | | | 304 771.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 049.00 | |
I4 DECREASES Grand Total | | | 304 771.00 | |
IO DECREASES Total including other intangible assets | | | 76 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 221 498.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 225.00 | | | 76 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 221 498.00 | | | 221 498.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 049.00 | | | 7 049.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 889.00 | 28 176.00 | | 66 889.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 889.00 | 28 176.00 | | 66 889.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 6.00 | | 8.00 | 6.00 |
8B Suppliers and Related Accounts | 97 683.00 | 97 683.00 | | 97 683.00 |
8C Staff and Related Accounts | 63 537.00 | 63 537.00 | | 63 537.00 |
8D Social Security and Other Social Organizations | 36 339.00 | 36 339.00 | | 36 339.00 |
8E Income Taxes | 6 156.00 | 6 156.00 | | 6 156.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 575.00 | 2 575.00 | | 2 575.00 |
UT Other financial assets | 7 049.00 | | 7 049.00 | 7 049.00 |
UX Other trade receivables | 9 844.00 | 9 844.00 | | 9 844.00 |
VB VAT | 1 703.00 | 1 703.00 | | 1 703.00 |
VH Loans with a maturity of more than one year at origin | 54 267.00 | 54 267.00 | | 54 267.00 |
VI Group and Associates | 13.00 | 13.00 | | 13.00 |
VQ Other Taxes, Duties, and Similar Debts | 985.00 | 985.00 | | 985.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 562.00 | 16 562.00 | | 16 562.00 |
VS Prepaid expenses | 3 396.00 | 3 396.00 | | 3 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 555.00 | 31 506.00 | 7 049.00 | 38 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 556.00 | | | 261 556.00 |
| |
| 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 | 2 750.00 | 1 400.00 | | 2 750.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 061.00 | 20 843.00 | | 26 061.00 |
ST Other accounts | 60 692.00 | 63 558.00 | | 60 692.00 |
XQ Rental, rental and co-ownership charges | 47 296.00 | 47 108.00 | | 47 296.00 |
YW Business tax | 1 943.00 | 661.00 | | 1 943.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 693.00 | 2 061.00 | | 4 693.00 |
YY Amount of VAT collected | 183 674.00 | 155 213.00 | | 183 674.00 |
YZ Total deductible VAT on goods and services | 168 063.00 | 146 111.00 | | 168 063.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 134 049.00 | 131 509.00 | | 134 049.00 |
| |
| 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 | 6.00 | | | 6.00 |
