| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 278.00 | 3 662.00 | 4 616.00 | 8 278.00 |
AR Technical installations, industrial equipment and tools | 48 946.00 | 25 112.00 | 23 834.00 | 48 946.00 |
AT Other tangible assets | 41 237.00 | 25 756.00 | 15 481.00 | 41 237.00 |
BJ TOTAL (I) | 98 461.00 | 54 530.00 | 43 931.00 | 98 461.00 |
BX Customers and related accounts | 158 933.00 | | 158 933.00 | 158 933.00 |
BZ Other receivables | 27 968.00 | | 27 968.00 | 27 968.00 |
CF Cash and cash equivalents | 57 071.00 | | 57 071.00 | 57 071.00 |
CH Prepaid expenses | 9 107.00 | | 9 107.00 | 9 107.00 |
CJ TOTAL (II) | 253 078.00 | | 253 078.00 | 253 078.00 |
CO Grand total (0 to V) | 351 540.00 | 54 530.00 | 297 010.00 | 351 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 90 270.00 | 81 929.00 | | 90 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 618.00 | 8 342.00 | | 60 618.00 |
DL TOTAL (I) | 155 289.00 | 94 670.00 | | 155 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42.00 | 42.00 | | 42.00 |
DX Trade payables and related accounts | 79 697.00 | 91 300.00 | | 79 697.00 |
DY Tax and social security liabilities | 61 982.00 | 61 032.00 | | 61 982.00 |
EA Other liabilities | | 1 618.00 | | |
EC TOTAL (IV) | 141 721.00 | 153 991.00 | | 141 721.00 |
EE Grand total (I to V) | 297 010.00 | 248 662.00 | | 297 010.00 |
EG Accrued income and payables due within one year | 141 721.00 | 153 991.00 | | 141 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 582 444.00 | | 582 444.00 | 582 444.00 |
FJ Net sales | 582 444.00 | | 582 444.00 | 582 444.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 322.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 583 770.00 | |
FW Other purchases and external expenses | | | 208 543.00 | |
FX Taxes, duties, and similar payments | | | 3 999.00 | |
FY Salaries and Wages | | | 159 352.00 | |
FZ Social Security Contributions | | | 36 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 180.00 | |
GE Other Expenses | | | 81 599.00 | |
GF Total Operating Expenses (II) | | | 507 999.00 | |
GG - OPERATING RESULT (I - II) | | | 75 771.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 772.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 322.00 | | | 1 322.00 |
A4 Equity method investments | 81 593.00 | 67 098.00 | | 81 593.00 |
HA Exceptional income from management transactions | | 2 000.00 | | |
HD Total exceptional income (VII) | | 2 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 000.00 | | |
HK Income tax | 15 154.00 | 286.00 | | 15 154.00 |
HL TOTAL REVENUE (I + III + V + VII) | 583 772.00 | 532 572.00 | | 583 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 523 153.00 | 524 230.00 | | 523 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 618.00 | 8 342.00 | | 60 618.00 |
| |
| 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 | 98 461.00 | | | 98 461.00 |
I4 DECREASES Grand Total | | | 98 461.00 | |
IO DECREASES Total including other intangible assets | | | 8 278.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 90 183.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 278.00 | | | 8 278.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 183.00 | | | 90 183.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 350.00 | 18 180.00 | | 36 350.00 |
PE DEPRECIATION Total including other intangible assets | 2 006.00 | 1 656.00 | | 2 006.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 344.00 | 16 524.00 | | 34 344.00 |
| |
| 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 | 79 697.00 | 79 697.00 | | 79 697.00 |
8C Staff and Related Accounts | 12 179.00 | 12 179.00 | | 12 179.00 |
8D Social Security and Other Social Organizations | 14 663.00 | 14 663.00 | | 14 663.00 |
8E Income Taxes | 7 603.00 | 7 603.00 | | 7 603.00 |
UX Other trade receivables | 158 933.00 | | | 158 933.00 |
VB VAT | 14 832.00 | | | 14 832.00 |
VI Group and Associates | 42.00 | 42.00 | | 42.00 |
VP Miscellaneous | 6 482.00 | | | 6 482.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 048.00 | 1 048.00 | | 1 048.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 654.00 | | | 6 654.00 |
VS Prepaid expenses | 9 107.00 | | | 9 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 008.00 | 196 008.00 | | 196 008.00 |
VW VAT | 26 489.00 | 26 489.00 | | 26 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 721.00 | 141 721.00 | | 141 721.00 |
| |
| 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 | 3 999.00 | 4 770.00 | | 3 999.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 179.00 | 7 775.00 | | 11 179.00 |
ST Other accounts | 94 483.00 | 104 269.00 | | 94 483.00 |
XQ Rental, rental and co-ownership charges | 12 684.00 | 12 684.00 | | 12 684.00 |
YP Average staff number | 6.00 | 5.00 | | 6.00 |
YT Subcontracting | 90 196.00 | 113 215.00 | | 90 196.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 999.00 | 4 770.00 | | 3 999.00 |
YY Amount of VAT collected | 114 070.00 | 101 914.00 | | 114 070.00 |
YZ Total deductible VAT on goods and services | 41 562.00 | 35 241.00 | | 41 562.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 208 543.00 | 237 943.00 | | 208 543.00 |
