| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 616.00 | 17 616.00 | | 17 616.00 |
AT Other tangible assets | 18 316.00 | 18 316.00 | | 18 316.00 |
BB Receivables related to investments | 7 000.00 | | 7 000.00 | 7 000.00 |
BD Other fixed assets | 152.00 | | 152.00 | 152.00 |
BH Other financial assets | 10 104.00 | | 10 104.00 | 10 104.00 |
BJ TOTAL (I) | 53 188.00 | 35 932.00 | 17 256.00 | 53 188.00 |
BX Customers and related accounts | 1 020 215.00 | | 1 020 215.00 | 1 020 215.00 |
BZ Other receivables | 20 663.00 | | 20 663.00 | 20 663.00 |
CD Marketable securities | 900 021.00 | | 900 021.00 | 900 021.00 |
CF Cash and cash equivalents | 286 572.00 | | 286 572.00 | 286 572.00 |
CH Prepaid expenses | 27 388.00 | | 27 388.00 | 27 388.00 |
CJ TOTAL (II) | 2 254 859.00 | | 2 254 859.00 | 2 254 859.00 |
CO Grand total (0 to V) | 2 308 047.00 | 35 932.00 | 2 272 115.00 | 2 308 047.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DE Statutory or contractual reserves | 584 000.00 | 584 000.00 | | 584 000.00 |
DH Retained earnings | 625 785.00 | 587 787.00 | | 625 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 085.00 | 87 998.00 | | 213 085.00 |
DL TOTAL (I) | 1 466 871.00 | 1 303 785.00 | | 1 466 871.00 |
DQ Provisions for Expenses | 23 651.00 | 27 131.00 | | 23 651.00 |
DR TOTAL (IV) | 23 651.00 | 27 131.00 | | 23 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 229.00 | | | 27 229.00 |
DX Trade payables and related accounts | 125 958.00 | 155 592.00 | | 125 958.00 |
DY Tax and social security liabilities | 582 978.00 | 601 688.00 | | 582 978.00 |
EA Other liabilities | 45 428.00 | 46 383.00 | | 45 428.00 |
EC TOTAL (IV) | 781 594.00 | 803 663.00 | | 781 594.00 |
EE Grand total (I to V) | 2 272 115.00 | 2 134 579.00 | | 2 272 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 814 981.00 | | 1 814 981.00 | 1 814 981.00 |
FJ Net sales | 1 814 981.00 | | 1 814 981.00 | 1 814 981.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 167.00 | |
FQ Other income | | | 3 071.00 | |
FR Total operating income (I) | | | 1 835 219.00 | |
FU Purchases of raw materials and other supplies | | | 3 448.00 | |
FW Other purchases and external expenses | | | 361 863.00 | |
FX Taxes, duties, and similar payments | | | 39 125.00 | |
FY Salaries and Wages | | | 774 945.00 | |
FZ Social Security Contributions | | | 356 936.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 2 274.00 | |
GF Total Operating Expenses (II) | | | 1 538 591.00 | |
GG - OPERATING RESULT (I - II) | | | 296 628.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 235.00 | |
GP Total financial income (V) | | | 1 235.00 | |
GR Interest and similar expenses | | | 286.00 | |
GU Total financial expenses (VI) | | | 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 297 577.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 152.00 | | | 152.00 |
HD Total exceptional income (VII) | 152.00 | | | 152.00 |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 152.00 | -90.00 | | 152.00 |
HK Income tax | 84 643.00 | 34 866.00 | | 84 643.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 836 605.00 | 1 637 170.00 | | 1 836 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 623 520.00 | 1 549 172.00 | | 1 623 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 085.00 | 87 998.00 | | 213 085.00 |
| |
| 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 | 81 220.00 | | 8 490.00 | 81 220.00 |
I3 DECREASES Total Financial Fixed Assets | | 36 522.00 | 17 256.00 | |
I4 DECREASES Grand Total | | 36 522.00 | 53 188.00 | |
IO DECREASES Total including other intangible assets | | | 17 616.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 316.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 616.00 | | | 17 616.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 316.00 | | | 18 316.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 288.00 | | 8 490.00 | 45 288.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 932.00 | | | 35 932.00 |
PE DEPRECIATION Total including other intangible assets | 17 616.00 | | | 17 616.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 316.00 | | | 18 316.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 27 131.00 | | 3 480.00 | 27 131.00 |
7C Grand total | 27 131.00 | | 3 480.00 | 27 131.00 |
| |
| 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 | 125 958.00 | 125 958.00 | | 125 958.00 |
8C Staff and Related Accounts | 257 551.00 | 257 551.00 | | 257 551.00 |
8D Social Security and Other Social Organizations | 115 343.00 | 115 343.00 | | 115 343.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 428.00 | 45 428.00 | | 45 428.00 |
UL Receivables related to investments | 7 000.00 | | | 7 000.00 |
UT Other financial assets | 10 104.00 | | | 10 104.00 |
UX Other trade receivables | 1 020 215.00 | | | 1 020 215.00 |
VB VAT | 19 352.00 | | | 19 352.00 |
VI Group and Associates | 27 229.00 | 27 229.00 | | 27 229.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 266.00 | 14 266.00 | | 14 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 311.00 | | | 1 311.00 |
VS Prepaid expenses | 27 388.00 | | | 27 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 085 370.00 | 1 068 266.00 | 17 104.00 | 1 085 370.00 |
VW VAT | 195 818.00 | 195 818.00 | | 195 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 781 594.00 | 781 594.00 | | 781 594.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 13.00 | | | 13.00 |
