| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 67 381.00 | 67 381.00 | | 67 381.00 |
AT Other tangible assets | 25 686.00 | 22 027.00 | 3 659.00 | 25 686.00 |
BH Other financial assets | 5 400.00 | | 5 400.00 | 5 400.00 |
BJ TOTAL (I) | 936 121.00 | 927 062.00 | 9 059.00 | 936 121.00 |
BX Customers and related accounts | 531 294.00 | | 531 294.00 | 531 294.00 |
BZ Other receivables | 382 448.00 | | 382 448.00 | 382 448.00 |
CD Marketable securities | 11 476.00 | | 11 476.00 | 11 476.00 |
CF Cash and cash equivalents | 137 848.00 | | 137 848.00 | 137 848.00 |
CH Prepaid expenses | 2 776.00 | | 2 776.00 | 2 776.00 |
CJ TOTAL (II) | 1 065 842.00 | | 1 065 842.00 | 1 065 842.00 |
CO Grand total (0 to V) | 2 001 963.00 | 927 062.00 | 1 074 901.00 | 2 001 963.00 |
CP Shares due in less than one year | 5 400.00 | | | 5 400.00 |
CX Development or Research and Development Expenses | 837 654.00 | 837 654.00 | | 837 654.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 200.00 | 7 200.00 | | 7 200.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 231 964.00 | 52 229.00 | | 231 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 126.00 | 190 085.00 | | 117 126.00 |
DL TOTAL (I) | 357 090.00 | 250 314.00 | | 357 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12.00 | 12.00 | | 12.00 |
DX Trade payables and related accounts | 121 349.00 | 140 824.00 | | 121 349.00 |
DY Tax and social security liabilities | 573 896.00 | 498 856.00 | | 573 896.00 |
EA Other liabilities | 1 350.00 | | | 1 350.00 |
EB Prepaid income (2) | 21 205.00 | 55 186.00 | | 21 205.00 |
EC TOTAL (IV) | 717 811.00 | 694 878.00 | | 717 811.00 |
EE Grand total (I to V) | 1 074 901.00 | 945 192.00 | | 1 074 901.00 |
EG Accrued income and payables due within one year | 717 811.00 | 694 878.00 | | 717 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 969 590.00 | 21 354.00 | 3 990 944.00 | 3 969 590.00 |
FJ Net sales | 3 969 590.00 | 21 354.00 | 3 990 944.00 | 3 969 590.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 590.00 | |
FR Total operating income (I) | | | 4 019 534.00 | |
FU Purchases of raw materials and other supplies | | | 818.00 | |
FW Other purchases and external expenses | | | 975 164.00 | |
FX Taxes, duties, and similar payments | | | 71 176.00 | |
FY Salaries and Wages | | | 2 084 500.00 | |
FZ Social Security Contributions | | | 785 507.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 244.00 | |
GF Total Operating Expenses (II) | | | 3 919 409.00 | |
GG - OPERATING RESULT (I - II) | | | 100 125.00 | |
GR Interest and similar expenses | | | 13 610.00 | |
GU Total financial expenses (VI) | | | 13 610.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 28 590.00 | 15 729.00 | | 28 590.00 |
HA Exceptional income from management transactions | 19.00 | 160 003.00 | | 19.00 |
HD Total exceptional income (VII) | 19.00 | 160 003.00 | | 19.00 |
HE Exceptional expenses on management operations | 14.00 | 1.00 | | 14.00 |
HH Total exceptional expenses (VIII) | 14.00 | 1.00 | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5.00 | 160 002.00 | | 5.00 |
HJ Employee participation in company results | 9 972.00 | 6 313.00 | | 9 972.00 |
HK Income tax | -40 578.00 | 12 381.00 | | -40 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 019 553.00 | 3 181 212.00 | | 4 019 553.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 902 427.00 | 2 991 127.00 | | 3 902 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 126.00 | 190 085.00 | | 117 126.00 |
| |
| 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 | 934 180.00 | | 1 942.00 | 934 180.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 837 654.00 | | | 837 654.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 400.00 | |
I4 DECREASES Grand Total | | | 936 121.00 | |
IN DECREASES Start-up, development, or research expenses | | | 837 654.00 | |
IO DECREASES Total including other intangible assets | | | 67 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 686.00 | |
KD ACQUISITIONS Total including other intangible assets | 67 381.00 | | | 67 381.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 745.00 | | 1 942.00 | 23 745.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 400.00 | | | 5 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 924 818.00 | 2 244.00 | | 924 818.00 |
CY DEPRECIATION Start-up, development, or research expenses | 837 654.00 | | | 837 654.00 |
PE DEPRECIATION Total including other intangible assets | 67 381.00 | | | 67 381.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 784.00 | 2 244.00 | | 19 784.00 |
| |
| 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 | 121 349.00 | 121 349.00 | | 121 349.00 |
8C Staff and Related Accounts | 128 926.00 | 128 926.00 | | 128 926.00 |
8D Social Security and Other Social Organizations | 243 085.00 | 243 085.00 | | 243 085.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 350.00 | 1 350.00 | | 1 350.00 |
8L Deferred income | 21 205.00 | 21 205.00 | | 21 205.00 |
UT Other financial assets | 5 400.00 | 5 400.00 | | 5 400.00 |
UX Other trade receivables | 531 294.00 | | | 531 294.00 |
VB VAT | 28 578.00 | | | 28 578.00 |
VI Group and Associates | 12.00 | 12.00 | | 12.00 |
VM Income taxes | 159 665.00 | | | 159 665.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 407.00 | 21 407.00 | | 21 407.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 194 205.00 | | | 194 205.00 |
VS Prepaid expenses | 2 776.00 | | | 2 776.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 921 917.00 | 921 917.00 | | 921 917.00 |
VW VAT | 180 478.00 | 180 478.00 | | 180 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 717 811.00 | 717 811.00 | | 717 811.00 |
| |
| 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 | 39 748.00 | 30 092.00 | | 39 748.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 23 891.00 | 20 037.00 | | 23 891.00 |
ST Other accounts | 47 760.00 | 39 879.00 | | 47 760.00 |
XQ Rental, rental and co-ownership charges | 32 610.00 | 28 447.00 | | 32 610.00 |
YP Average staff number | 50.00 | 36.00 | | 50.00 |
YT Subcontracting | 870 903.00 | 834 125.00 | | 870 903.00 |
YW Business tax | 31 428.00 | 5 292.00 | | 31 428.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 71 176.00 | 35 384.00 | | 71 176.00 |
YY Amount of VAT collected | 790 968.00 | 598 588.00 | | 790 968.00 |
YZ Total deductible VAT on goods and services | 180 181.00 | 130 299.00 | | 180 181.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 975 164.00 | 922 487.00 | | 975 164.00 |
