| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 494.00 | 494.00 | | 494.00 |
AT Other tangible assets | 69 878.00 | 61 051.00 | 8 827.00 | 69 878.00 |
BH Other financial assets | 8 521.00 | | 8 521.00 | 8 521.00 |
BJ TOTAL (I) | 87 440.00 | 69 292.00 | 18 148.00 | 87 440.00 |
BX Customers and related accounts | 269 390.00 | 9 368.00 | 260 022.00 | 269 390.00 |
BZ Other receivables | 154 256.00 | | 154 256.00 | 154 256.00 |
CD Marketable securities | 31 615.00 | 31 616.00 | | 31 615.00 |
CF Cash and cash equivalents | 73 936.00 | | 73 936.00 | 73 936.00 |
CH Prepaid expenses | 793.00 | | 793.00 | 793.00 |
CJ TOTAL (II) | 529 990.00 | 40 983.00 | 489 007.00 | 529 990.00 |
CO Grand total (0 to V) | 617 430.00 | 110 275.00 | 507 155.00 | 617 430.00 |
CU Other investments | 800.00 | | 800.00 | 800.00 |
CX Development or Research and Development Expenses | 7 747.00 | 7 747.00 | | 7 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 000.00 | | | 96 000.00 |
DB Share, merger, contribution premiums, etc. | 117 531.00 | | | 117 531.00 |
DD Legal reserve (1) | 9 600.00 | | | 9 600.00 |
DH Retained earnings | 18 305.00 | | | 18 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 585.00 | | | 84 585.00 |
DL TOTAL (I) | 326 021.00 | | | 326 021.00 |
DQ Provisions for Expenses | 10 490.00 | | | 10 490.00 |
DR TOTAL (IV) | 10 490.00 | | | 10 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 252.00 | | | 12 252.00 |
DX Trade payables and related accounts | 17 826.00 | | | 17 826.00 |
DY Tax and social security liabilities | 134 607.00 | | | 134 607.00 |
EA Other liabilities | 5 960.00 | | | 5 960.00 |
EC TOTAL (IV) | 170 644.00 | | | 170 644.00 |
EE Grand total (I to V) | 507 155.00 | | | 507 155.00 |
EG Accrued income and payables due within one year | 171 799.00 | | | 171 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 190 517.00 | | 1 190 517.00 | 1 190 517.00 |
FJ Net sales | 1 190 517.00 | | 1 190 517.00 | 1 190 517.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 239.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 203 758.00 | |
FW Other purchases and external expenses | | | 285 878.00 | |
FX Taxes, duties, and similar payments | | | 26 410.00 | |
FY Salaries and Wages | | | 598 098.00 | |
FZ Social Security Contributions | | | 166 536.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 204.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 490.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 090 622.00 | |
GG - OPERATING RESULT (I - II) | | | 113 136.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 172.00 | |
GP Total financial income (V) | | | 4 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 500.00 | | | 2 500.00 |
HB Exceptional income from capital transactions | 40.00 | | | 40.00 |
HD Total exceptional income (VII) | 40.00 | | | 40.00 |
HE Exceptional expenses on management operations | 30 181.00 | | | 30 181.00 |
HH Total exceptional expenses (VIII) | 10 181.00 | | | 10 181.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 141.00 | | | -10 141.00 |
HK Income tax | 22 582.00 | | | 22 582.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 207 970.00 | | | 1 207 970.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 123 385.00 | | | 1 123 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 585.00 | | | 84 585.00 |
| |
| 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 | 87 440.00 | | | 87 440.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 747.00 | | | 7 747.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 321.00 | |
I4 DECREASES Grand Total | | | 87 440.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 372.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 372.00 | | | 70 372.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 321.00 | | | 9 321.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 088.00 | 3 204.00 | | 66 088.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 747.00 | | | 7 747.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 341.00 | 3 204.00 | | 58 341.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 10 739.00 | | | 10 739.00 |
5Z Total provisions for risks and expenses | 10 739.00 | | | 10 739.00 |
6T Receivables | 9 368.00 | | | 9 368.00 |
6X Other provisions for depreciation | 31 615.00 | | | 31 615.00 |
7B Total provisions for depreciation | 40 983.00 | | | 40 983.00 |
7C Grand total | 51 722.00 | | | 51 722.00 |
UE of which provisions and reversals: - Operating | | 10 490.00 | 10 739.00 | |
| |
| 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 | 17 826.00 | 17 826.00 | | 17 826.00 |
8C Staff and Related Accounts | 29 929.00 | 29 929.00 | | 29 929.00 |
8D Social Security and Other Social Organizations | 35 489.00 | 35 489.00 | | 35 489.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 960.00 | 5 960.00 | | 5 960.00 |
UT Other financial assets | 8 521.00 | | | 8 521.00 |
UX Other trade receivables | 258 985.00 | | | 258 985.00 |
UZ Social Security, other social security organizations | 602.00 | | | 602.00 |
VA Doubtful or disputed receivables | 10 405.00 | | | 10 405.00 |
VB VAT | 4 673.00 | | | 4 673.00 |
VC Group and associates | 120 923.00 | | | 120 923.00 |
VI Group and Associates | 12 252.00 | 12 252.00 | | 12 252.00 |
VM Income taxes | 28 059.00 | | | 28 059.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 296.00 | 10 296.00 | | 10 296.00 |
VS Prepaid expenses | 793.00 | | | 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 432 960.00 | 414 033.00 | 18 927.00 | 432 960.00 |
VW VAT | 60 048.00 | 60 048.00 | | 60 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 799.00 | 171 799.00 | | 171 799.00 |
| |
| 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 | 25 271.00 | | | 25 271.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 143.00 | | | 3 143.00 |
ST Other accounts | 76 293.00 | | | 76 293.00 |
XQ Rental, rental and co-ownership charges | 63 252.00 | | | 63 252.00 |
YT Subcontracting | 143 190.00 | | | 143 190.00 |
YW Business tax | 1 139.00 | | | 1 139.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26 410.00 | | | 26 410.00 |
YY Amount of VAT collected | 197 240.00 | | | 197 240.00 |
YZ Total deductible VAT on goods and services | 34 140.00 | | | 34 140.00 |
ZE Dividends | 94 468.00 | | | 94 468.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 285 878.00 | | | 285 878.00 |
