| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 118 910.00 | | 118 910.00 | 118 910.00 |
AR Technical installations, industrial equipment and tools | 7 070.00 | 7 070.00 | | 7 070.00 |
AT Other tangible assets | 202 209.00 | 201 062.00 | 1 146.00 | 202 209.00 |
BH Other financial assets | 19 075.00 | | 19 075.00 | 19 075.00 |
BJ TOTAL (I) | 347 264.00 | 208 132.00 | 139 132.00 | 347 264.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 775.00 | | 1 775.00 | 1 775.00 |
CF Cash and cash equivalents | 75 277.00 | | 75 277.00 | 75 277.00 |
CJ TOTAL (II) | 77 051.00 | | 77 051.00 | 77 051.00 |
CO Grand total (0 to V) | 424 315.00 | 208 132.00 | 216 183.00 | 424 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 171 813.00 | 147 615.00 | | 171 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 434.00 | 24 198.00 | | 32 434.00 |
DL TOTAL (I) | 212 631.00 | 180 198.00 | | 212 631.00 |
DX Trade payables and related accounts | 2 088.00 | 1 006.00 | | 2 088.00 |
DY Tax and social security liabilities | 1 464.00 | 1 733.00 | | 1 464.00 |
EC TOTAL (IV) | 3 552.00 | 2 739.00 | | 3 552.00 |
EE Grand total (I to V) | 216 183.00 | 182 936.00 | | 216 183.00 |
EG Accrued income and payables due within one year | 3 552.00 | 2 739.00 | | 3 552.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 286.00 | | 135 286.00 | 135 286.00 |
FJ Net sales | 135 286.00 | | 135 286.00 | 135 286.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 895.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 141 182.00 | |
FW Other purchases and external expenses | | | 87 799.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 875.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 5 896.00 | |
GF Total Operating Expenses (II) | | | 103 015.00 | |
GG - OPERATING RESULT (I - II) | | | 38 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 53.00 | | |
HD Total exceptional income (VII) | | 53.00 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 52.00 | | |
HK Income tax | 5 734.00 | 4 270.00 | | 5 734.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 182.00 | 142 106.00 | | 141 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 749.00 | 117 908.00 | | 108 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 434.00 | 24 198.00 | | 32 434.00 |
| |
| 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 | 347 264.00 | | | 347 264.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 075.00 | |
I4 DECREASES Grand Total | | | 347 264.00 | |
IO DECREASES Total including other intangible assets | | | 118 910.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 209 278.00 | |
KD ACQUISITIONS Total including other intangible assets | 118 910.00 | | | 118 910.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 209 278.00 | | | 209 278.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 075.00 | | | 19 075.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 199 257.00 | 8 875.00 | | 199 257.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 199 257.00 | 8 875.00 | | 199 257.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 595.00 | | 5 895.00 | 5 595.00 |
7B Total provisions for depreciation | 5 895.00 | | 5 895.00 | 5 895.00 |
7C Grand total | 5 895.00 | | 5 895.00 | 5 895.00 |
UE of which provisions and reversals: - Operating | | | 5 895.00 | |
| |
| 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 | 2 088.00 | 2 088.00 | | 2 088.00 |
8E Income Taxes | 1 464.00 | 1 464.00 | | 1 464.00 |
UT Other financial assets | 19 075.00 | | | 19 075.00 |
VB VAT | 1 775.00 | | | 1 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 850.00 | 1 775.00 | 19 075.00 | 20 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 552.00 | 3 552.00 | | 3 552.00 |
| |
| 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 | 445.00 | 442.00 | | 445.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 250.00 | 3 246.00 | | 3 250.00 |
XQ Rental, rental and co-ownership charges | 84 549.00 | 90 685.00 | | 84 549.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 445.00 | 442.00 | | 445.00 |
YY Amount of VAT collected | 27 057.00 | 27 269.00 | | 27 057.00 |
YZ Total deductible VAT on goods and services | 17 570.00 | 19 712.00 | | 17 570.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 799.00 | 93 930.00 | | 87 799.00 |
