| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 4 151.00 | 4 151.00 | | 4 151.00 |
AP Buildings | 2 551.00 | 1 882.00 | 669.00 | 2 551.00 |
AR Technical installations, industrial equipment and tools | 7 126.00 | 5 257.00 | 1 869.00 | 7 126.00 |
AT Other tangible assets | 8 172.00 | 8 172.00 | | 8 172.00 |
BH Other financial assets | 5 900.00 | | 5 900.00 | 5 900.00 |
BJ TOTAL (I) | 27 977.00 | 19 462.00 | 8 515.00 | 27 977.00 |
BV Advances and down payments on orders | 570.00 | | 570.00 | 570.00 |
BX Customers and related accounts | 187 082.00 | 4 845.00 | 182 237.00 | 187 082.00 |
BZ Other receivables | 11 388.00 | | 11 388.00 | 11 388.00 |
CF Cash and cash equivalents | 396 962.00 | | 396 962.00 | 396 962.00 |
CH Prepaid expenses | 4 042.00 | | 4 042.00 | 4 042.00 |
CJ TOTAL (II) | 600 045.00 | 4 845.00 | 595 199.00 | 600 045.00 |
CO Grand total (0 to V) | 628 022.00 | 24 308.00 | 603 714.00 | 628 022.00 |
CU Other investments | 77.00 | | 77.00 | 77.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 192 257.00 | 163 172.00 | | 192 257.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 943.00 | 29 085.00 | | 26 943.00 |
DL TOTAL (I) | 307 200.00 | 280 257.00 | | 307 200.00 |
DQ Provisions for Expenses | 752.00 | 684.00 | | 752.00 |
DR TOTAL (IV) | 752.00 | 684.00 | | 752.00 |
DU Loans and Debts from Credit Institutions (3) | 134.00 | 29.00 | | 134.00 |
DX Trade payables and related accounts | 19 015.00 | 11 868.00 | | 19 015.00 |
DY Tax and social security liabilities | 126 037.00 | 115 392.00 | | 126 037.00 |
EA Other liabilities | 150 575.00 | 150 487.00 | | 150 575.00 |
EC TOTAL (IV) | 295 761.00 | 277 776.00 | | 295 761.00 |
EE Grand total (I to V) | 603 713.00 | 558 717.00 | | 603 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 558 430.00 | 558 430.00 | |
FJ Net sales | | 558 430.00 | 558 430.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 684.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 559 120.00 | |
FW Other purchases and external expenses | | | 140 734.00 | |
FX Taxes, duties, and similar payments | | | 10 458.00 | |
FY Salaries and Wages | | | 246 806.00 | |
FZ Social Security Contributions | | | 109 933.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 645.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 140.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 752.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 510 473.00 | |
GG - OPERATING RESULT (I - II) | | | 48 647.00 | |
GR Interest and similar expenses | | | 5 507.00 | |
GU Total financial expenses (VI) | | | 5 507.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 197.00 | 17 532.00 | | 16 197.00 |
HL TOTAL REVENUE (I + III + V + VII) | 559 120.00 | 581 405.00 | | 559 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 532 177.00 | 552 320.00 | | 532 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 943.00 | 29 085.00 | | 26 943.00 |
| |
| 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 | 27 977.00 | | | 27 977.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 977.00 | |
I4 DECREASES Grand Total | | | 27 977.00 | |
IO DECREASES Total including other intangible assets | | | 4 151.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 849.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 151.00 | | | 4 151.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 849.00 | | | 17 849.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 977.00 | | | 5 977.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 817.00 | 645.00 | | 18 817.00 |
PE DEPRECIATION Total including other intangible assets | 4 151.00 | | | 4 151.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 666.00 | 645.00 | | 14 666.00 |
| |
| 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 | 684.00 | 752.00 | 684.00 | 684.00 |
6T Receivables | 3 705.00 | 1 140.00 | | 3 705.00 |
7B Total provisions for depreciation | 3 705.00 | 1 140.00 | | 3 705.00 |
7C Grand total | 4 389.00 | 1 892.00 | 684.00 | 4 389.00 |
UE of which provisions and reversals: - Operating | | 1 892.00 | 684.00 | |
| |
| 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 | 19 015.00 | 19 015.00 | | 19 015.00 |
8C Staff and Related Accounts | 89 936.00 | 89 936.00 | | 89 936.00 |
8D Social Security and Other Social Organizations | 17 889.00 | 17 889.00 | | 17 889.00 |
8E Income Taxes | 16 197.00 | 16 197.00 | | 16 197.00 |
8K Other liabilities (including liabilities related to repo transactions) | 380.00 | 380.00 | | 380.00 |
UT Other financial assets | 5 900.00 | | | 5 900.00 |
UX Other trade receivables | 187 082.00 | | | 187 082.00 |
UY Staff and related accounts | 1 800.00 | | | 1 800.00 |
VB VAT | 4 859.00 | | | 4 859.00 |
VG Loans with a maturity of up to one year at origin | 134.00 | 134.00 | | 134.00 |
VI Group and Associates | 150 196.00 | 150 196.00 | | 150 196.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 015.00 | 2 015.00 | | 2 015.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 729.00 | | | 4 729.00 |
VS Prepaid expenses | 4 042.00 | | | 4 042.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 208 412.00 | 200 712.00 | 7 700.00 | 208 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 762.00 | 295 762.00 | | 295 762.00 |
| |
| 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 | 4.00 | | | 4.00 |
