| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 195.00 | 195.00 | | 195.00 |
AF Concessions, Patents and Similar Rights | 93 376.00 | 90 352.00 | 3 024.00 | 93 376.00 |
AT Other tangible assets | 37 223.00 | 32 520.00 | 4 704.00 | 37 223.00 |
BH Other financial assets | 7 111.00 | | 7 111.00 | 7 111.00 |
BJ TOTAL (I) | 137 904.00 | 123 066.00 | 14 838.00 | 137 904.00 |
BP Services in progress | 10 000.00 | | 10 000.00 | 10 000.00 |
BX Customers and related accounts | 201 132.00 | | 201 132.00 | 201 132.00 |
BZ Other receivables | 27 525.00 | | 27 525.00 | 27 525.00 |
CD Marketable securities | 104 536.00 | | 104 536.00 | 104 536.00 |
CF Cash and cash equivalents | 261 169.00 | | 261 169.00 | 261 169.00 |
CH Prepaid expenses | 3 392.00 | | 3 392.00 | 3 392.00 |
CJ TOTAL (II) | 607 753.00 | | 607 753.00 | 607 753.00 |
CO Grand total (0 to V) | 745 658.00 | 123 066.00 | 622 592.00 | 745 658.00 |
CP Shares due in less than one year | 7 111.00 | | | 7 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000.00 | 23 000.00 | | 23 000.00 |
DD Legal reserve (1) | 2 300.00 | 2 300.00 | | 2 300.00 |
DH Retained earnings | 81 472.00 | 63 465.00 | | 81 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 824.00 | 107 475.00 | | 112 824.00 |
DL TOTAL (I) | 219 596.00 | 196 240.00 | | 219 596.00 |
DP Provisions for Risks | 34 000.00 | 59 000.00 | | 34 000.00 |
DQ Provisions for Expenses | 19 227.00 | 13 000.00 | | 19 227.00 |
DR TOTAL (IV) | 53 227.00 | 72 000.00 | | 53 227.00 |
DW Advances and down payments received on current orders | 6 000.00 | | | 6 000.00 |
DX Trade payables and related accounts | 25 993.00 | 25 816.00 | | 25 993.00 |
DY Tax and social security liabilities | 308 652.00 | 328 198.00 | | 308 652.00 |
EA Other liabilities | 9 125.00 | 1 955.00 | | 9 125.00 |
EB Prepaid income (2) | | 10 110.00 | | |
EC TOTAL (IV) | 349 769.00 | 366 079.00 | | 349 769.00 |
EE Grand total (I to V) | 622 592.00 | 634 319.00 | | 622 592.00 |
EG Accrued income and payables due within one year | 349 769.00 | 366 075.00 | | 349 769.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 074 035.00 | | 1 074 035.00 | 1 074 035.00 |
FJ Net sales | 1 074 035.00 | | 1 074 035.00 | 1 074 035.00 |
FM Inventory production | | | | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 474.00 | |
FQ Other income | | | 98.00 | |
FR Total operating income (I) | | | 1 107 607.00 | |
FW Other purchases and external expenses | | | 211 042.00 | |
FX Taxes, duties, and similar payments | | | 7 089.00 | |
FY Salaries and Wages | | | 417 623.00 | |
FZ Social Security Contributions | | | 210 581.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 784.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 6 227.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 860 350.00 | |
GG - OPERATING RESULT (I - II) | | | 247 256.00 | |
GK Income from other securities and fixed asset receivables | | | 101.00 | |
GN Positive exchange differences | | | 74.00 | |
GP Total financial income (V) | | | 175.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 175.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 247 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 474.00 | 6 349.00 | | 7 474.00 |
HA Exceptional income from management transactions | 1 353.00 | 518.00 | | 1 353.00 |
HD Total exceptional income (VII) | 1 353.00 | 518.00 | | 1 353.00 |
HE Exceptional expenses on management operations | 2 394.00 | 824.00 | | 2 394.00 |
HH Total exceptional expenses (VIII) | 2 394.00 | 824.00 | | 2 394.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 041.00 | -307.00 | | -1 041.00 |
HJ Employee participation in company results | 95 607.00 | 79 847.00 | | 95 607.00 |
HK Income tax | 37 959.00 | 53 124.00 | | 37 959.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 109 134.00 | 1 235 811.00 | | 1 109 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 996 310.00 | 1 128 336.00 | | 996 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 824.00 | 107 475.00 | | 112 824.00 |
HP References: Equipment leasing | 5 329.00 | 3 818.00 | | 5 329.00 |
| |
| 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 | 136 654.00 | | 1 250.00 | 136 654.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 195.00 | | | 195.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 111.00 | |
I4 DECREASES Grand Total | | | 137 904.00 | |
IN DECREASES Start-up, development, or research expenses | | | 195.00 | |
IO DECREASES Total including other intangible assets | | | 93 376.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 223.00 | |
KD ACQUISITIONS Total including other intangible assets | 92 126.00 | | 1 250.00 | 92 126.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 223.00 | | | 37 223.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 111.00 | | | 7 111.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115 282.00 | 7 784.00 | | 115 282.00 |
CY DEPRECIATION Start-up, development, or research expenses | 195.00 | | | 195.00 |
PE DEPRECIATION Total including other intangible assets | 84 858.00 | 5 494.00 | | 84 858.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 230.00 | 2 290.00 | | 30 230.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 72 000.00 | 6 227.00 | 25 000.00 | 72 000.00 |
7C Grand total | 72 000.00 | 6 227.00 | 25 000.00 | 72 000.00 |
UE of which provisions and reversals: - Operating | | 6 227.00 | 25 000.00 | |
| |
| 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 | 25 993.00 | 25 993.00 | | 25 993.00 |
8C Staff and Related Accounts | 161 505.00 | 161 505.00 | | 161 505.00 |
8D Social Security and Other Social Organizations | 91 848.00 | 91 848.00 | | 91 848.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 125.00 | 9 125.00 | | 9 125.00 |
UT Other financial assets | 7 111.00 | 7 111.00 | | 7 111.00 |
UX Other trade receivables | 201 132.00 | | | 201 132.00 |
VB VAT | 1 732.00 | | | 1 732.00 |
VM Income taxes | 25 777.00 | | | 25 777.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16.00 | | | 16.00 |
VS Prepaid expenses | 3 392.00 | | | 3 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 239 159.00 | 239 159.00 | | 239 159.00 |
VW VAT | 55 299.00 | 55 299.00 | | 55 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 769.00 | 343 769.00 | | 343 769.00 |
| |
| 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 | 4 564.00 | 7 303.00 | | 4 564.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 116.00 | 7 524.00 | | 8 116.00 |
ST Other accounts | 66 007.00 | 84 951.00 | | 66 007.00 |
XQ Rental, rental and co-ownership charges | 33 528.00 | 38 637.00 | | 33 528.00 |
YP Average staff number | 9.00 | | | 9.00 |
YT Subcontracting | 103 392.00 | 58 798.00 | | 103 392.00 |
YW Business tax | 2 525.00 | 2 523.00 | | 2 525.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 089.00 | 9 826.00 | | 7 089.00 |
YY Amount of VAT collected | 229 228.00 | 265 116.00 | | 229 228.00 |
YZ Total deductible VAT on goods and services | 46 433.00 | 24 230.00 | | 46 433.00 |
ZE Dividends | 92 000.00 | | | 92 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 211 042.00 | 189 909.00 | | 211 042.00 |
