| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 204.00 | 3 204.00 | | 3 204.00 |
AT Other tangible assets | 208 311.00 | 151 152.00 | 57 159.00 | 208 311.00 |
BJ TOTAL (I) | 211 526.00 | 154 356.00 | 57 170.00 | 211 526.00 |
BX Customers and related accounts | 150 891.00 | | 150 891.00 | 150 891.00 |
BZ Other receivables | 7 925.00 | | 7 925.00 | 7 925.00 |
CF Cash and cash equivalents | 711 907.00 | | 711 907.00 | 711 907.00 |
CH Prepaid expenses | 2 091.00 | | 2 091.00 | 2 091.00 |
CJ TOTAL (II) | 872 814.00 | | 872 814.00 | 872 814.00 |
CO Grand total (0 to V) | 1 084 340.00 | 154 356.00 | 929 984.00 | 1 084 340.00 |
CU Other investments | 11.00 | | 11.00 | 11.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 468 060.00 | 439 911.00 | | 468 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 314 530.00 | 278 149.00 | | 314 530.00 |
DL TOTAL (I) | 823 290.00 | 758 760.00 | | 823 290.00 |
DU Loans and Debts from Credit Institutions (3) | 44.00 | 118.00 | | 44.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 002.00 | 1 258.00 | | 1 002.00 |
DX Trade payables and related accounts | 23 154.00 | 18 421.00 | | 23 154.00 |
DY Tax and social security liabilities | 82 493.00 | 63 334.00 | | 82 493.00 |
EC TOTAL (IV) | 106 694.00 | 83 130.00 | | 106 694.00 |
EE Grand total (I to V) | 929 984.00 | 841 890.00 | | 929 984.00 |
EG Accrued income and payables due within one year | 106 694.00 | 83 130.00 | | 106 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 047 498.00 | 1 047 498.00 | |
FJ Net sales | | 1 047 498.00 | 1 047 498.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 200.00 | |
FR Total operating income (I) | | | 1 049 699.00 | |
FW Other purchases and external expenses | | | 82 317.00 | |
FX Taxes, duties, and similar payments | | | 9 395.00 | |
FY Salaries and Wages | | | 338 875.00 | |
FZ Social Security Contributions | | | 129 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 059.00 | |
GF Total Operating Expenses (II) | | | 584 092.00 | |
GG - OPERATING RESULT (I - II) | | | 465 607.00 | |
GL Other interest and similar income | | | 596.00 | |
GP Total financial income (V) | | | 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 466 202.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 200.00 | 787.00 | | 2 200.00 |
HA Exceptional income from management transactions | 9.00 | 2 249.00 | | 9.00 |
HB Exceptional income from capital transactions | | 34 000.00 | | |
HD Total exceptional income (VII) | 9.00 | 36 249.00 | | 9.00 |
HE Exceptional expenses on management operations | 337.00 | 340.00 | | 337.00 |
HF Exceptional expenses on capital transactions | | 37 627.00 | | |
HH Total exceptional expenses (VIII) | 337.00 | 37 967.00 | | 337.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -328.00 | -1 718.00 | | -328.00 |
HK Income tax | 151 344.00 | 135 909.00 | | 151 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 050 303.00 | 999 705.00 | | 1 050 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 735 773.00 | 721 556.00 | | 735 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 314 530.00 | 278 149.00 | | 314 530.00 |
| |
| 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 | 209 678.00 | | 3 127.00 | 209 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11.00 | |
I4 DECREASES Grand Total | | 1 279.00 | 211 526.00 | |
IO DECREASES Total including other intangible assets | | | 3 204.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 279.00 | 208 311.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 204.00 | | | 3 204.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 206 462.00 | | 3 127.00 | 206 462.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11.00 | | | 11.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 131 576.00 | 24 059.00 | 1 279.00 | 131 576.00 |
PE DEPRECIATION Total including other intangible assets | 3 204.00 | | | 3 204.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 128 371.00 | 24 059.00 | 1 279.00 | 128 371.00 |
| |
| 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 | 23 154.00 | 23 154.00 | | 23 154.00 |
8C Staff and Related Accounts | 5 352.00 | 5 352.00 | | 5 352.00 |
8D Social Security and Other Social Organizations | 57 360.00 | 57 360.00 | | 57 360.00 |
8E Income Taxes | 17 400.00 | 17 400.00 | | 17 400.00 |
UX Other trade receivables | 150 891.00 | | | 150 891.00 |
VB VAT | 7 446.00 | | | 7 446.00 |
VG Loans with a maturity of up to one year at origin | 44.00 | 44.00 | | 44.00 |
VI Group and Associates | 1 002.00 | 1 002.00 | | 1 002.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 381.00 | 2 381.00 | | 2 381.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 478.00 | | | 478.00 |
VS Prepaid expenses | 2 091.00 | | | 2 091.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 907.00 | 160 907.00 | | 160 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 694.00 | 106 694.00 | | 106 694.00 |
| |
| 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 | 7 760.00 | 8 031.00 | | 7 760.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 520.00 | 9 869.00 | | 10 520.00 |
ST Other accounts | 53 843.00 | 49 851.00 | | 53 843.00 |
XQ Rental, rental and co-ownership charges | 17 954.00 | 15 194.00 | | 17 954.00 |
YW Business tax | 1 635.00 | 1 512.00 | | 1 635.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 395.00 | 9 543.00 | | 9 395.00 |
YZ Total deductible VAT on goods and services | 10 598.00 | 7 295.00 | | 10 598.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 82 317.00 | 74 914.00 | | 82 317.00 |
