| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 75 000.00 | | 75 000.00 | 75 000.00 |
AR Technical installations, industrial equipment and tools | 6 733.00 | 5 430.00 | 1 303.00 | 6 733.00 |
AT Other tangible assets | 35 459.00 | 21 517.00 | 13 942.00 | 35 459.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 117 241.00 | 26 947.00 | 90 294.00 | 117 241.00 |
BL Raw materials, supplies | 2 078.00 | | 2 078.00 | 2 078.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 47 308.00 | | 47 308.00 | 47 308.00 |
BZ Other receivables | 15 590.00 | | 15 590.00 | 15 590.00 |
CF Cash and cash equivalents | 47 452.00 | | 47 452.00 | 47 452.00 |
CH Prepaid expenses | 1 247.00 | | 1 247.00 | 1 247.00 |
CJ TOTAL (II) | 113 676.00 | | 113 676.00 | 113 676.00 |
CO Grand total (0 to V) | 230 916.00 | 26 947.00 | 203 969.00 | 230 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 55 000.00 | | 55 000.00 |
DD Legal reserve (1) | 5 500.00 | 100.00 | | 5 500.00 |
DG Other reserves | 23 263.00 | 2 647.00 | | 23 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 159.00 | 44 365.00 | | 37 159.00 |
DL TOTAL (I) | 120 922.00 | 102 113.00 | | 120 922.00 |
DU Loans and Debts from Credit Institutions (3) | 51 899.00 | 64 883.00 | | 51 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 853.00 | 1 965.00 | | 6 853.00 |
DX Trade payables and related accounts | 11 621.00 | 45 747.00 | | 11 621.00 |
DY Tax and social security liabilities | 7 719.00 | 20 111.00 | | 7 719.00 |
EA Other liabilities | 4 955.00 | 1 502.00 | | 4 955.00 |
EC TOTAL (IV) | 83 047.00 | 134 209.00 | | 83 047.00 |
EE Grand total (I to V) | 203 969.00 | 236 321.00 | | 203 969.00 |
EG Accrued income and payables due within one year | 39 469.00 | 81 479.00 | | 39 469.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 088.00 | 162.00 | | 1 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 236 866.00 | | 236 866.00 | 236 866.00 |
FJ Net sales | 236 866.00 | | 236 866.00 | 236 866.00 |
FM Inventory production | | | -1 737.00 | |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 367.00 | |
FQ Other income | | | 2 100.00 | |
FR Total operating income (I) | | | 248 096.00 | |
FU Purchases of raw materials and other supplies | | | 89 840.00 | |
FV Inventory change (raw materials and supplies) | | | 965.00 | |
FW Other purchases and external expenses | | | 51 142.00 | |
FX Taxes, duties, and similar payments | | | 3 255.00 | |
FY Salaries and Wages | | | 31 778.00 | |
FZ Social Security Contributions | | | 17 887.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 177.00 | |
GE Other Expenses | | | 1 502.00 | |
GF Total Operating Expenses (II) | | | 202 546.00 | |
GG - OPERATING RESULT (I - II) | | | 45 551.00 | |
GR Interest and similar expenses | | | 672.00 | |
GU Total financial expenses (VI) | | | 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 367.00 | 10 227.00 | | 9 367.00 |
A2 TOTAL ASSETS | 15 185.00 | 15 717.00 | | 15 185.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 239.00 | 1 353.00 | | 239.00 |
HH Total exceptional expenses (VIII) | 239.00 | 1 353.00 | | 239.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -239.00 | -1 353.00 | | -239.00 |
HK Income tax | 7 480.00 | 8 058.00 | | 7 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 248 096.00 | 280 795.00 | | 248 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 937.00 | 236 430.00 | | 210 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 159.00 | 44 365.00 | | 37 159.00 |
| |
| 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 | 117 241.00 | | | 117 241.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 117 241.00 | |
IO DECREASES Total including other intangible assets | | | 75 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 192.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 000.00 | | | 75 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 192.00 | | | 42 192.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 770.00 | 6 177.00 | | 20 770.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 770.00 | 6 177.00 | | 20 770.00 |
| |
| 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 | 11 621.00 | 11 621.00 | | 11 621.00 |
8C Staff and Related Accounts | 273.00 | 273.00 | | 273.00 |
8D Social Security and Other Social Organizations | 1 262.00 | 1 262.00 | | 1 262.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 955.00 | 4 955.00 | | 4 955.00 |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
UX Other trade receivables | 47 308.00 | 47 308.00 | | 47 308.00 |
UZ Social Security, other social security organizations | 672.00 | 672.00 | | 672.00 |
VB VAT | 11 706.00 | 11 706.00 | | 11 706.00 |
VG Loans with a maturity of up to one year at origin | 1 088.00 | 1 088.00 | | 1 088.00 |
VH Loans with a maturity of more than one year at origin | 50 811.00 | 14 087.00 | 30 849.00 | 50 811.00 |
VI Group and Associates | 6 853.00 | | 6 853.00 | 6 853.00 |
VK Loans repaid during the year | 13 903.00 | | | 13 903.00 |
VM Income taxes | 456.00 | 456.00 | | 456.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 756.00 | 2 756.00 | | 2 756.00 |
VS Prepaid expenses | 1 247.00 | 1 247.00 | | 1 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 194.00 | 64 145.00 | 49.00 | 64 194.00 |
VW VAT | 6 185.00 | 6 185.00 | | 6 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 047.00 | 39 469.00 | 37 702.00 | 83 047.00 |
| |
| 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 | 2 174.00 | -487.00 | | 2 174.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 658.00 | 4 880.00 | | 2 658.00 |
ST Other accounts | 25 076.00 | 23 477.00 | | 25 076.00 |
XQ Rental, rental and co-ownership charges | 9 532.00 | 9 456.00 | | 9 532.00 |
YT Subcontracting | 13 877.00 | 6 674.00 | | 13 877.00 |
YW Business tax | 1 081.00 | 1 031.00 | | 1 081.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 255.00 | 544.00 | | 3 255.00 |
YY Amount of VAT collected | 27 402.00 | 30 270.00 | | 27 402.00 |
YZ Total deductible VAT on goods and services | 23 483.00 | 29 275.00 | | 23 483.00 |
ZE Dividends | 18 350.00 | | | 18 350.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 142.00 | 44 488.00 | | 51 142.00 |
