| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 852.00 | 3 852.00 | | 3 852.00 |
AH Goodwill | 124 730.00 | | 124 730.00 | 124 730.00 |
AP Buildings | 56 440.00 | 53 419.00 | 3 022.00 | 56 440.00 |
AR Technical installations, industrial equipment and tools | 90 031.00 | 64 728.00 | 25 303.00 | 90 031.00 |
AT Other tangible assets | 55 831.00 | 45 855.00 | 9 976.00 | 55 831.00 |
BF Loans | 3 300.00 | | 3 300.00 | 3 300.00 |
BH Other financial assets | 3 208.00 | | 3 208.00 | 3 208.00 |
BJ TOTAL (I) | 337 393.00 | 167 853.00 | 169 539.00 | 337 393.00 |
BT Goods | 7 643.00 | | 7 643.00 | 7 643.00 |
BV Advances and down payments on orders | 145.00 | | 145.00 | 145.00 |
BX Customers and related accounts | 1 511.00 | | 1 511.00 | 1 511.00 |
BZ Other receivables | 6 087.00 | | 6 087.00 | 6 087.00 |
CF Cash and cash equivalents | 86 220.00 | | 86 220.00 | 86 220.00 |
CH Prepaid expenses | 239.00 | | 239.00 | 239.00 |
CJ TOTAL (II) | 101 845.00 | | 101 845.00 | 101 845.00 |
CO Grand total (0 to V) | 439 237.00 | 167 853.00 | 271 384.00 | 439 237.00 |
CP Shares due in less than one year | 6 508.00 | | | 6 508.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 125 603.00 | 146 527.00 | | 125 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 029.00 | -20 924.00 | | 29 029.00 |
DL TOTAL (I) | 162 882.00 | 133 853.00 | | 162 882.00 |
DU Loans and Debts from Credit Institutions (3) | 17 537.00 | 60 000.00 | | 17 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 421.00 | 5 127.00 | | 421.00 |
DX Trade payables and related accounts | 20 667.00 | 23 919.00 | | 20 667.00 |
DY Tax and social security liabilities | 69 878.00 | 55 648.00 | | 69 878.00 |
EC TOTAL (IV) | 108 502.00 | 144 694.00 | | 108 502.00 |
EE Grand total (I to V) | 271 384.00 | 278 548.00 | | 271 384.00 |
EG Accrued income and payables due within one year | 108 502.00 | 84 694.00 | | 108 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 660 370.00 | | 660 370.00 | 660 370.00 |
FG Production sold - services | 3 173.00 | | 3 173.00 | 3 173.00 |
FJ Net sales | 663 543.00 | | 663 543.00 | 663 543.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 522.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 682 082.00 | |
FS Purchases of goods (including customs duties) | | | 55 639.00 | |
FU Purchases of raw materials and other supplies | | | 145 290.00 | |
FV Inventory change (raw materials and supplies) | | | -2 945.00 | |
FW Other purchases and external expenses | | | 111 754.00 | |
FX Taxes, duties, and similar payments | | | 12 644.00 | |
FY Salaries and Wages | | | 224 599.00 | |
FZ Social Security Contributions | | | 94 049.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 725.00 | |
GE Other Expenses | | | 270.00 | |
GF Total Operating Expenses (II) | | | 653 025.00 | |
GG - OPERATING RESULT (I - II) | | | 29 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 18 522.00 | 14 745.00 | | 18 522.00 |
A2 TOTAL ASSETS | 43 441.00 | 32 067.00 | | 43 441.00 |
HE Exceptional expenses on management operations | 29.00 | 234.00 | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | 234.00 | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29.00 | -234.00 | | -29.00 |
HL TOTAL REVENUE (I + III + V + VII) | 682 082.00 | 570 156.00 | | 682 082.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 653 053.00 | 591 081.00 | | 653 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 029.00 | -20 924.00 | | 29 029.00 |
HP References: Equipment leasing | 15 338.00 | 16 810.00 | | 15 338.00 |
| |
| 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 | 326 278.00 | | 11 115.00 | 326 278.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 852.00 | | | 3 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 508.00 | |
I4 DECREASES Grand Total | | | 337 393.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 852.00 | |
IO DECREASES Total including other intangible assets | | | 124 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 202 303.00 | |
KD ACQUISITIONS Total including other intangible assets | 124 730.00 | | | 124 730.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 194 488.00 | | 7 815.00 | 194 488.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 208.00 | | 3 300.00 | 3 208.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 156 128.00 | 11 725.00 | | 156 128.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 852.00 | | | 3 852.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 277.00 | 11 725.00 | | 152 277.00 |
| |
| 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 | 5.00 | 5.00 | | 5.00 |
8B Suppliers and Related Accounts | 20 667.00 | 20 667.00 | | 20 667.00 |
8C Staff and Related Accounts | 13 730.00 | 13 730.00 | | 13 730.00 |
8D Social Security and Other Social Organizations | 53 638.00 | 53 638.00 | | 53 638.00 |
UP Loans | 3 300.00 | 3 300.00 | | 3 300.00 |
UT Other financial assets | 3 208.00 | 3 208.00 | | 3 208.00 |
UX Other trade receivables | 1 511.00 | 1 511.00 | | 1 511.00 |
VB VAT | 6 087.00 | 6 087.00 | | 6 087.00 |
VH Loans with a maturity of more than one year at origin | 17 537.00 | 17 537.00 | | 17 537.00 |
VI Group and Associates | 416.00 | 416.00 | | 416.00 |
VK Loans repaid during the year | 42 463.00 | | | 42 463.00 |
VQ Other Taxes, Duties, and Similar Debts | 472.00 | 472.00 | | 472.00 |
VS Prepaid expenses | 239.00 | 239.00 | | 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 345.00 | 14 345.00 | | 14 345.00 |
VW VAT | 2 038.00 | 2 038.00 | | 2 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 502.00 | 108 502.00 | | 108 502.00 |
| |
| 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 | 12 644.00 | 11 969.00 | | 12 644.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 838.00 | 8 854.00 | | 8 838.00 |
ST Other accounts | 73 464.00 | 79 997.00 | | 73 464.00 |
XQ Rental, rental and co-ownership charges | 29 451.00 | 30 282.00 | | 29 451.00 |
YQ Equipment leasing commitment | | 92 127.00 | | |
YW Business tax | | 820.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 12 644.00 | 12 789.00 | | 12 644.00 |
YY Amount of VAT collected | 43 581.00 | 36 492.00 | | 43 581.00 |
YZ Total deductible VAT on goods and services | 27 369.00 | 27 706.00 | | 27 369.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 111 754.00 | 119 133.00 | | 111 754.00 |
| |
| 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 | 5.00 | | | 5.00 |
