| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 42 654.00 | | 42 654.00 | 42 654.00 |
AR Technical installations, industrial equipment and tools | 776.00 | 776.00 | | 776.00 |
AT Other tangible assets | 44 962.00 | 40 462.00 | 4 501.00 | 44 962.00 |
BJ TOTAL (I) | 88 392.00 | 41 238.00 | 47 154.00 | 88 392.00 |
BX Customers and related accounts | 8 794.00 | | 8 794.00 | 8 794.00 |
BZ Other receivables | 273 876.00 | | 273 876.00 | 273 876.00 |
CD Marketable securities | 7 449.00 | | 7 449.00 | 7 449.00 |
CF Cash and cash equivalents | 147 688.00 | | 147 688.00 | 147 688.00 |
CH Prepaid expenses | 5 887.00 | | 5 887.00 | 5 887.00 |
CJ TOTAL (II) | 443 695.00 | | 443 695.00 | 443 695.00 |
CO Grand total (0 to V) | 532 087.00 | 41 238.00 | 490 849.00 | 532 087.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 357.00 | 53 357.00 | | 53 357.00 |
DD Legal reserve (1) | 5 336.00 | 5 336.00 | | 5 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 360.00 | 5 649.00 | | 34 360.00 |
DL TOTAL (I) | 93 053.00 | 64 342.00 | | 93 053.00 |
DU Loans and Debts from Credit Institutions (3) | 8.00 | 8.00 | | 8.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 687.00 | 4 422.00 | | 3 687.00 |
DW Advances and down payments received on current orders | | 215.00 | | |
DX Trade payables and related accounts | 15 179.00 | 13 589.00 | | 15 179.00 |
DY Tax and social security liabilities | 22 301.00 | 8 869.00 | | 22 301.00 |
EA Other liabilities | 356 622.00 | 313 883.00 | | 356 622.00 |
EC TOTAL (IV) | 397 796.00 | 340 986.00 | | 397 796.00 |
EE Grand total (I to V) | 490 849.00 | 405 328.00 | | 490 849.00 |
EG Accrued income and payables due within one year | 397 796.00 | 340 986.00 | | 397 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 300 845.00 | | 300 845.00 | 300 845.00 |
FJ Net sales | 300 845.00 | | 300 845.00 | 300 845.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 824.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 301 674.00 | |
FW Other purchases and external expenses | | | 65 183.00 | |
FX Taxes, duties, and similar payments | | | 2 001.00 | |
FY Salaries and Wages | | | 187 588.00 | |
FZ Social Security Contributions | | | 10 751.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 790.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 267 314.00 | |
GG - OPERATING RESULT (I - II) | | | 34 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 824.00 | 482.00 | | 824.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 674.00 | 256 921.00 | | 301 674.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 314.00 | 251 272.00 | | 267 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 360.00 | 5 649.00 | | 34 360.00 |
| |
| 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 | 103 517.00 | | 3 600.00 | 103 517.00 |
I4 DECREASES Grand Total | | 18 725.00 | 88 392.00 | |
IO DECREASES Total including other intangible assets | | | 42 654.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 725.00 | 45 738.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 654.00 | | | 42 654.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 863.00 | | 3 600.00 | 60 863.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 173.00 | 1 790.00 | 18 725.00 | 58 173.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 173.00 | 1 790.00 | 18 725.00 | 58 173.00 |
| |
| 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 | 15 179.00 | 15 179.00 | | 15 179.00 |
8C Staff and Related Accounts | 1 831.00 | 1 831.00 | | 1 831.00 |
8D Social Security and Other Social Organizations | 14 072.00 | 14 072.00 | | 14 072.00 |
8K Other liabilities (including liabilities related to repo transactions) | 356 622.00 | 356 622.00 | | 356 622.00 |
UX Other trade receivables | 8 794.00 | | | 8 794.00 |
VB VAT | 618.00 | | | 618.00 |
VG Loans with a maturity of up to one year at origin | 8.00 | 8.00 | | 8.00 |
VI Group and Associates | 3 687.00 | 3 687.00 | | 3 687.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 199.00 | 1 199.00 | | 1 199.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 273 258.00 | | | 273 258.00 |
VS Prepaid expenses | 5 887.00 | | | 5 887.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 288 558.00 | 288 558.00 | | 288 558.00 |
VW VAT | 5 198.00 | 5 198.00 | | 5 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 397 796.00 | 397 796.00 | | 397 796.00 |
| |
| 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 | 1 219.00 | 733.00 | | 1 219.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 816.00 | 3 592.00 | | 3 816.00 |
ST Other accounts | 43 335.00 | 43 812.00 | | 43 335.00 |
XQ Rental, rental and co-ownership charges | 18 033.00 | 18 196.00 | | 18 033.00 |
YW Business tax | 782.00 | 780.00 | | 782.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 001.00 | 1 513.00 | | 2 001.00 |
YY Amount of VAT collected | 63 161.00 | 51 289.00 | | 63 161.00 |
YZ Total deductible VAT on goods and services | 9 070.00 | 9 037.00 | | 9 070.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 65 183.00 | 65 600.00 | | 65 183.00 |
