| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 515.00 | 959.00 | 3 556.00 | 4 515.00 |
AR Technical installations, industrial equipment and tools | 10 016.00 | 9 403.00 | 613.00 | 10 016.00 |
AT Other tangible assets | 74 629.00 | 42 989.00 | 31 640.00 | 74 629.00 |
BH Other financial assets | 6 900.00 | | 6 900.00 | 6 900.00 |
BJ TOTAL (I) | 96 060.00 | 53 351.00 | 42 709.00 | 96 060.00 |
BL Raw materials, supplies | 81 157.00 | | 81 157.00 | 81 157.00 |
BX Customers and related accounts | 5 508.00 | | 5 508.00 | 5 508.00 |
BZ Other receivables | 52 238.00 | | 52 238.00 | 52 238.00 |
CF Cash and cash equivalents | 107 063.00 | | 107 063.00 | 107 063.00 |
CH Prepaid expenses | 12 489.00 | | 12 489.00 | 12 489.00 |
CJ TOTAL (II) | 258 456.00 | | 258 456.00 | 258 456.00 |
CO Grand total (0 to V) | 354 516.00 | 53 351.00 | 301 166.00 | 354 516.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 63 000.00 | 62 000.00 | | 63 000.00 |
DH Retained earnings | 231.00 | 612.00 | | 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 439.00 | 130 619.00 | | 77 439.00 |
DL TOTAL (I) | 182 594.00 | 235 155.00 | | 182 594.00 |
DU Loans and Debts from Credit Institutions (3) | 4 700.00 | 10 873.00 | | 4 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 15 673.00 | | |
DX Trade payables and related accounts | 22 268.00 | 70 506.00 | | 22 268.00 |
DY Tax and social security liabilities | 61 582.00 | 61 167.00 | | 61 582.00 |
EA Other liabilities | 21.00 | | | 21.00 |
EB Prepaid income (2) | 30 000.00 | 8 697.00 | | 30 000.00 |
EC TOTAL (IV) | 118 572.00 | 166 916.00 | | 118 572.00 |
EE Grand total (I to V) | 301 166.00 | 402 071.00 | | 301 166.00 |
EG Accrued income and payables due within one year | 118 572.00 | 162 216.00 | | 118 572.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 774 499.00 | | 774 499.00 | 774 499.00 |
FJ Net sales | 774 499.00 | | 774 499.00 | 774 499.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 774 509.00 | |
FU Purchases of raw materials and other supplies | | | 100 872.00 | |
FV Inventory change (raw materials and supplies) | | | 6 543.00 | |
FW Other purchases and external expenses | | | 132 562.00 | |
FX Taxes, duties, and similar payments | | | 16 653.00 | |
FY Salaries and Wages | | | 285 805.00 | |
FZ Social Security Contributions | | | 102 152.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 180.00 | |
GE Other Expenses | | | 24 301.00 | |
GF Total Operating Expenses (II) | | | 677 068.00 | |
GG - OPERATING RESULT (I - II) | | | 97 441.00 | |
GR Interest and similar expenses | | | 141.00 | |
GU Total financial expenses (VI) | | | 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 300.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 34 259.00 | 26 414.00 | | 34 259.00 |
A4 Equity method investments | 23 706.00 | 23 787.00 | | 23 706.00 |
HB Exceptional income from capital transactions | 2 500.00 | 7 100.00 | | 2 500.00 |
HD Total exceptional income (VII) | 2 500.00 | 7 100.00 | | 2 500.00 |
HE Exceptional expenses on management operations | 180.00 | 483.00 | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | 483.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 320.00 | 6 617.00 | | 2 320.00 |
HK Income tax | 22 181.00 | 50 045.00 | | 22 181.00 |
HL TOTAL REVENUE (I + III + V + VII) | 777 009.00 | 804 917.00 | | 777 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 699 570.00 | 674 298.00 | | 699 570.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 439.00 | 130 619.00 | | 77 439.00 |
HP References: Equipment leasing | 6 181.00 | 8 747.00 | | 6 181.00 |
| |
| 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 | 106 861.00 | | 13 740.00 | 106 861.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 900.00 | |
I4 DECREASES Grand Total | | 24 541.00 | 96 060.00 | |
IO DECREASES Total including other intangible assets | | 9 509.00 | 4 515.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 032.00 | 84 645.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 509.00 | | 4 515.00 | 9 509.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 452.00 | | 9 225.00 | 90 452.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 900.00 | | | 6 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 711.00 | 8 180.00 | 24 541.00 | 69 711.00 |
PE DEPRECIATION Total including other intangible assets | 9 509.00 | 959.00 | 9 509.00 | 9 509.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 202.00 | 7 222.00 | 15 032.00 | 60 202.00 |
| |
| 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 | 22 268.00 | 22 268.00 | | 22 268.00 |
8C Staff and Related Accounts | 22 224.00 | 22 224.00 | | 22 224.00 |
8D Social Security and Other Social Organizations | 32 773.00 | 32 773.00 | | 32 773.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21.00 | 21.00 | | 21.00 |
8L Deferred income | 30 000.00 | 30 000.00 | | 30 000.00 |
UT Other financial assets | 6 900.00 | | | 6 900.00 |
UX Other trade receivables | 5 508.00 | | | 5 508.00 |
VB VAT | 1 871.00 | | | 1 871.00 |
VH Loans with a maturity of more than one year at origin | 4 700.00 | 4 700.00 | | 4 700.00 |
VK Loans repaid during the year | 6 172.00 | | | 6 172.00 |
VM Income taxes | 40 651.00 | | | 40 651.00 |
VP Miscellaneous | 8 971.00 | | | 8 971.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 561.00 | 4 561.00 | | 4 561.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 745.00 | | | 745.00 |
VS Prepaid expenses | 12 489.00 | | | 12 489.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 135.00 | 70 235.00 | 6 900.00 | 77 135.00 |
VW VAT | 2 024.00 | 2 024.00 | | 2 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 572.00 | 118 572.00 | | 118 572.00 |
| |
| 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 | 14 859.00 | 13 371.00 | | 14 859.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 756.00 | 10 141.00 | | 8 756.00 |
ST Other accounts | 72 121.00 | 77 645.00 | | 72 121.00 |
XQ Rental, rental and co-ownership charges | 51 685.00 | 53 438.00 | | 51 685.00 |
YP Average staff number | 7.00 | 7.00 | | 7.00 |
YW Business tax | 1 795.00 | 1 784.00 | | 1 795.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 16 653.00 | 15 156.00 | | 16 653.00 |
YY Amount of VAT collected | 73 218.00 | 73 882.00 | | 73 218.00 |
YZ Total deductible VAT on goods and services | 53 050.00 | 53 927.00 | | 53 050.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 132 562.00 | 141 224.00 | | 132 562.00 |
