| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 139.00 | 66.00 | 73.00 | 139.00 |
AR Technical installations, industrial equipment and tools | 10 313.00 | 9 673.00 | 639.00 | 10 313.00 |
AT Other tangible assets | 49 072.00 | 22 104.00 | 26 969.00 | 49 072.00 |
BJ TOTAL (I) | 60 010.00 | 31 843.00 | 28 167.00 | 60 010.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 491.00 | | 491.00 | 491.00 |
CD Marketable securities | 23 920.00 | | 23 920.00 | 23 920.00 |
CF Cash and cash equivalents | 71 433.00 | | 71 433.00 | 71 433.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 95 845.00 | | 95 845.00 | 95 845.00 |
CO Grand total (0 to V) | 155 855.00 | 31 843.00 | 124 012.00 | 155 855.00 |
CU Other investments | 486.00 | | 486.00 | 486.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 85 370.00 | 66 933.00 | | 85 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 367.00 | 18 437.00 | | 4 367.00 |
DL TOTAL (I) | 97 987.00 | 93 620.00 | | 97 987.00 |
DU Loans and Debts from Credit Institutions (3) | 2 211.00 | 7 368.00 | | 2 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 865.00 | 3 384.00 | | 2 865.00 |
DX Trade payables and related accounts | 13 384.00 | 17 806.00 | | 13 384.00 |
DY Tax and social security liabilities | 7 005.00 | 6 586.00 | | 7 005.00 |
EA Other liabilities | 560.00 | | | 560.00 |
EB Prepaid income (2) | | 5 100.00 | | |
EC TOTAL (IV) | 26 025.00 | 40 244.00 | | 26 025.00 |
EE Grand total (I to V) | 124 012.00 | 133 864.00 | | 124 012.00 |
EG Accrued income and payables due within one year | 26 025.00 | 38 086.00 | | 26 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 185.00 | | 177 185.00 | 177 185.00 |
FJ Net sales | 177 185.00 | | 177 185.00 | 177 185.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 177 187.00 | |
FU Purchases of raw materials and other supplies | | | 36 915.00 | |
FW Other purchases and external expenses | | | 36 616.00 | |
FX Taxes, duties, and similar payments | | | 803.00 | |
FY Salaries and Wages | | | 89 199.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 744.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 172 281.00 | |
GG - OPERATING RESULT (I - II) | | | 4 907.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 360.00 | |
GP Total financial income (V) | | | 360.00 | |
GR Interest and similar expenses | | | 99.00 | |
GU Total financial expenses (VI) | | | 99.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 261.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 500.00 | | |
HD Total exceptional income (VII) | | 2 500.00 | | |
HE Exceptional expenses on management operations | 26.00 | 45.00 | | 26.00 |
HH Total exceptional expenses (VIII) | 26.00 | 45.00 | | 26.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26.00 | 2 455.00 | | -26.00 |
HK Income tax | 775.00 | 2 926.00 | | 775.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 547.00 | 198 653.00 | | 177 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 181.00 | 180 216.00 | | 173 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 367.00 | 18 437.00 | | 4 367.00 |
| |
| 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 | 58 834.00 | | 1 176.00 | 58 834.00 |
I3 DECREASES Total Financial Fixed Assets | | | 486.00 | |
I4 DECREASES Grand Total | | | 60 010.00 | |
IO DECREASES Total including other intangible assets | | | 139.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 385.00 | |
KD ACQUISITIONS Total including other intangible assets | 139.00 | | | 139.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 209.00 | | 1 176.00 | 58 209.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 486.00 | | | 486.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 099.00 | 8 744.00 | | 23 099.00 |
PE DEPRECIATION Total including other intangible assets | 54.00 | 12.00 | | 54.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 045.00 | 8 732.00 | | 23 045.00 |
| |
| 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 | 13 384.00 | 13 384.00 | | 13 384.00 |
8C Staff and Related Accounts | 1 301.00 | 1 301.00 | | 1 301.00 |
8E Income Taxes | 775.00 | 775.00 | | 775.00 |
8K Other liabilities (including liabilities related to repo transactions) | 560.00 | 560.00 | | 560.00 |
VB VAT | 491.00 | | | 491.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VH Loans with a maturity of more than one year at origin | 2 159.00 | 2 159.00 | | 2 159.00 |
VI Group and Associates | 2 865.00 | 2 865.00 | | 2 865.00 |
VK Loans repaid during the year | 5 108.00 | | | 5 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 491.00 | 491.00 | | 491.00 |
VW VAT | 4 929.00 | 4 929.00 | | 4 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 025.00 | 26 025.00 | | 26 025.00 |
| |
| 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 | 9.00 | 350.00 | | 9.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 124.00 | 4 216.00 | | 4 124.00 |
ST Other accounts | 15 231.00 | 17 394.00 | | 15 231.00 |
XQ Rental, rental and co-ownership charges | 11 995.00 | 8 398.00 | | 11 995.00 |
YP Average staff number | | 11.00 | | |
YT Subcontracting | 5 266.00 | 8 250.00 | | 5 266.00 |
YW Business tax | 794.00 | 757.00 | | 794.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 803.00 | 1 107.00 | | 803.00 |
YY Amount of VAT collected | 24 176.00 | 26 253.00 | | 24 176.00 |
YZ Total deductible VAT on goods and services | 9 315.00 | 13 879.00 | | 9 315.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 616.00 | 38 258.00 | | 36 616.00 |
