| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 081.00 | 9 545.00 | 536.00 | 10 081.00 |
AH Goodwill | 125 008.00 | | 125 008.00 | 125 008.00 |
AJ Other Intangible Assets | 7 622.00 | | 7 622.00 | 7 622.00 |
AT Other tangible assets | 46 104.00 | 41 537.00 | 4 567.00 | 46 104.00 |
BH Other financial assets | 3 581.00 | | 3 581.00 | 3 581.00 |
BJ TOTAL (I) | 196 251.00 | 51 083.00 | 145 168.00 | 196 251.00 |
BX Customers and related accounts | 98 982.00 | | 98 982.00 | 98 982.00 |
BZ Other receivables | 7 754.00 | | 7 754.00 | 7 754.00 |
CF Cash and cash equivalents | 74 741.00 | | 74 741.00 | 74 741.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 181 477.00 | | 181 477.00 | 181 477.00 |
CO Grand total (0 to V) | 377 728.00 | 51 083.00 | 326 645.00 | 377 728.00 |
CP Shares due in less than one year | 3 581.00 | | | 3 581.00 |
CU Other investments | 3 854.00 | | 3 854.00 | 3 854.00 |
| |
| 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 |
DH Retained earnings | 15 900.00 | -19 107.00 | | 15 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 164.00 | 35 007.00 | | 64 164.00 |
DL TOTAL (I) | 87 687.00 | 23 522.00 | | 87 687.00 |
DU Loans and Debts from Credit Institutions (3) | 4 922.00 | 5 149.00 | | 4 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 039.00 | 63 624.00 | | 49 039.00 |
DW Advances and down payments received on current orders | 38 894.00 | 40 416.00 | | 38 894.00 |
DX Trade payables and related accounts | 9 397.00 | 16 475.00 | | 9 397.00 |
DY Tax and social security liabilities | 79 082.00 | 66 255.00 | | 79 082.00 |
EA Other liabilities | 57 625.00 | 60 117.00 | | 57 625.00 |
EC TOTAL (IV) | 238 959.00 | 252 036.00 | | 238 959.00 |
EE Grand total (I to V) | 326 645.00 | 275 559.00 | | 326 645.00 |
EG Accrued income and payables due within one year | 238 959.00 | 252 036.00 | | 238 959.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 492.00 | 5 149.00 | | 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 235 661.00 | | 235 661.00 | 235 661.00 |
FJ Net sales | 235 661.00 | | 235 661.00 | 235 661.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 465.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 237 141.00 | |
FW Other purchases and external expenses | | | 70 842.00 | |
FX Taxes, duties, and similar payments | | | 3 105.00 | |
FY Salaries and Wages | | | 70 410.00 | |
FZ Social Security Contributions | | | 20 642.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 497.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 169 499.00 | |
GG - OPERATING RESULT (I - II) | | | 67 642.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | 479.00 | |
GU Total financial expenses (VI) | | | 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 465.00 | | | 1 465.00 |
HA Exceptional income from management transactions | 3 182.00 | 541.00 | | 3 182.00 |
HD Total exceptional income (VII) | 3 182.00 | 541.00 | | 3 182.00 |
HE Exceptional expenses on management operations | 450.00 | 1 036.00 | | 450.00 |
HF Exceptional expenses on capital transactions | | 159.00 | | |
HH Total exceptional expenses (VIII) | 450.00 | 1 195.00 | | 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 732.00 | -653.00 | | 2 732.00 |
HK Income tax | 5 738.00 | | | 5 738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 331.00 | 214 127.00 | | 240 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 166.00 | 179 120.00 | | 176 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 164.00 | 35 007.00 | | 64 164.00 |
| |
| 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 | 190 298.00 | | 5 953.00 | 190 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 435.00 | |
I4 DECREASES Grand Total | | | 196 251.00 | |
IO DECREASES Total including other intangible assets | | | 142 712.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 104.00 | |
KD ACQUISITIONS Total including other intangible assets | 139 392.00 | | 3 320.00 | 139 392.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 471.00 | | 2 633.00 | 43 471.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 435.00 | | | 7 435.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 586.00 | 4 497.00 | | 46 586.00 |
PE DEPRECIATION Total including other intangible assets | 6 761.00 | 2 784.00 | | 6 761.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 824.00 | 1 713.00 | | 39 824.00 |
| |
| 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 | 9 397.00 | 9 397.00 | | 9 397.00 |
8C Staff and Related Accounts | 29 188.00 | 29 188.00 | | 29 188.00 |
8D Social Security and Other Social Organizations | 15 304.00 | 15 304.00 | | 15 304.00 |
8E Income Taxes | 1 681.00 | 1 681.00 | | 1 681.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 625.00 | 57 625.00 | | 57 625.00 |
UT Other financial assets | 3 581.00 | 3 581.00 | | 3 581.00 |
UX Other trade receivables | 98 982.00 | | | 98 982.00 |
VB VAT | 4 545.00 | | | 4 545.00 |
VG Loans with a maturity of up to one year at origin | 4 922.00 | 4 922.00 | | 4 922.00 |
VI Group and Associates | 49 039.00 | 49 039.00 | | 49 039.00 |
VQ Other Taxes, Duties, and Similar Debts | 849.00 | 849.00 | | 849.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 209.00 | | | 3 209.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 317.00 | 110 317.00 | | 110 317.00 |
VW VAT | 32 060.00 | 32 060.00 | | 32 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 065.00 | 200 065.00 | | 200 065.00 |
| |
| 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 | 2 062.00 | 1 005.00 | | 2 062.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 301.00 | 8 463.00 | | 4 301.00 |
ST Other accounts | 51 499.00 | 47 172.00 | | 51 499.00 |
XQ Rental, rental and co-ownership charges | 15 041.00 | 14 759.00 | | 15 041.00 |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YT Subcontracting | | 326.00 | | |
YW Business tax | 1 043.00 | 1 042.00 | | 1 043.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 105.00 | 2 047.00 | | 3 105.00 |
YY Amount of VAT collected | 40 951.00 | 37 424.00 | | 40 951.00 |
YZ Total deductible VAT on goods and services | 8 300.00 | 8 441.00 | | 8 300.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 70 842.00 | 70 720.00 | | 70 842.00 |
