| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 155.00 | 5 197.00 | -3 042.00 | 2 155.00 |
AJ Other Intangible Assets | 1 600.00 | | 1 600.00 | 1 600.00 |
AR Technical installations, industrial equipment and tools | 744.00 | 744.00 | | 744.00 |
AT Other tangible assets | 403 870.00 | 369 511.00 | 34 359.00 | 403 870.00 |
BB Receivables related to investments | 2 850.00 | | 2 850.00 | 2 850.00 |
BF Loans | 2 000.00 | | 2 000.00 | 2 000.00 |
BH Other financial assets | 40 610.00 | | 40 610.00 | 40 610.00 |
BJ TOTAL (I) | 453 929.00 | 375 452.00 | 78 477.00 | 453 929.00 |
BX Customers and related accounts | 424 755.00 | | 424 755.00 | 424 755.00 |
BZ Other receivables | 63 460.00 | | 63 460.00 | 63 460.00 |
CD Marketable securities | 222 893.00 | | 222 893.00 | 222 893.00 |
CF Cash and cash equivalents | 73 542.00 | | 73 542.00 | 73 542.00 |
CJ TOTAL (II) | 784 650.00 | | 784 650.00 | 784 650.00 |
CO Grand total (0 to V) | 1 238 579.00 | 375 452.00 | 863 126.00 | 1 238 579.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DH Retained earnings | 272 918.00 | | | 272 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 777.00 | | | 104 777.00 |
DL TOTAL (I) | 419 618.00 | | | 419 618.00 |
DQ Provisions for Expenses | 52 785.00 | | | 52 785.00 |
DR TOTAL (IV) | 52 785.00 | | | 52 785.00 |
DU Loans and Debts from Credit Institutions (3) | 19 203.00 | | | 19 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 173.00 | | | 3 173.00 |
DX Trade payables and related accounts | 82 855.00 | | | 82 855.00 |
DY Tax and social security liabilities | 277 726.00 | | | 277 726.00 |
EA Other liabilities | 7 766.00 | | | 7 766.00 |
EC TOTAL (IV) | 390 723.00 | | | 390 723.00 |
EE Grand total (I to V) | 863 126.00 | | | 863 126.00 |
EG Accrued income and payables due within one year | 390 723.00 | | | 390 723.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 203.00 | | | 19 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 403 714.00 | | 2 403 714.00 | 2 403 714.00 |
FJ Net sales | 2 403 714.00 | | 2 403 714.00 | 2 403 714.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 887.00 | |
FR Total operating income (I) | | | 2 413 601.00 | |
FW Other purchases and external expenses | | | 992 060.00 | |
FX Taxes, duties, and similar payments | | | 77 627.00 | |
FY Salaries and Wages | | | 894 165.00 | |
FZ Social Security Contributions | | | 296 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 617.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 25 973.00 | |
GF Total Operating Expenses (II) | | | 2 298 566.00 | |
GG - OPERATING RESULT (I - II) | | | 115 035.00 | |
GO Net income from sales of marketable securities | | | 557.00 | |
GP Total financial income (V) | | | 557.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 53 465.00 | | | 53 465.00 |
HA Exceptional income from management transactions | 36 415.00 | | | 36 415.00 |
HD Total exceptional income (VII) | 36 415.00 | | | 36 415.00 |
HE Exceptional expenses on management operations | 18 252.00 | | | 18 252.00 |
HH Total exceptional expenses (VIII) | 18 252.00 | | | 18 252.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 164.00 | | | 18 164.00 |
HK Income tax | 28 979.00 | | | 28 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 450 574.00 | | | 2 450 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 345 797.00 | | | 2 345 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 777.00 | | | 104 777.00 |
HP References: Equipment leasing | 43 408.00 | | | 43 408.00 |
| |
| 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 | 438 831.00 | | 15 099.00 | 438 831.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 560.00 | |
I4 DECREASES Grand Total | | | 453 929.00 | |
IO DECREASES Total including other intangible assets | | | 3 755.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 404 614.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 755.00 | | | 3 755.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 389 516.00 | | 15 099.00 | 389 516.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 560.00 | | | 45 560.00 |
| |
| 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 | 36 699.00 | 25 973.00 | 9 887.00 | 36 699.00 |
7B Total provisions for depreciation | 390 723.00 | 390 723.00 | | 390 723.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 173.00 | 3 173.00 | | 3 173.00 |
8B Suppliers and Related Accounts | 82 855.00 | 82 855.00 | | 82 855.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 766.00 | 7 766.00 | | 7 766.00 |
VG Loans with a maturity of up to one year at origin | 19 203.00 | 19 203.00 | | 19 203.00 |
VQ Other Taxes, Duties, and Similar Debts | 277 726.00 | 277 726.00 | | 277 726.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 533 675.00 | 488 215.00 | 45 460.00 | 533 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 723.00 | 390 723.00 | | 390 723.00 |
| |
| 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 | 11.00 | | | 11.00 |
