| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 112.00 | | 38 112.00 | 38 112.00 |
AT Other tangible assets | 15 155.00 | 15 155.00 | | 15 155.00 |
BH Other financial assets | 628.00 | | 628.00 | 628.00 |
BJ TOTAL (I) | 56 252.00 | 15 155.00 | 41 097.00 | 56 252.00 |
BV Advances and down payments on orders | 14 582.00 | | 14 582.00 | 14 582.00 |
BX Customers and related accounts | 62 632.00 | 8 195.00 | 54 437.00 | 62 632.00 |
BZ Other receivables | 143 360.00 | | 143 360.00 | 143 360.00 |
CD Marketable securities | 60 132.00 | | 60 132.00 | 60 132.00 |
CF Cash and cash equivalents | 56 535.00 | | 56 535.00 | 56 535.00 |
CH Prepaid expenses | 2 331.00 | | 2 331.00 | 2 331.00 |
CJ TOTAL (II) | 339 573.00 | 8 195.00 | 331 378.00 | 339 573.00 |
CO Grand total (0 to V) | 395 824.00 | 23 350.00 | 372 474.00 | 395 824.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 2 356.00 | | 2 356.00 | 2 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 84 031.00 | 77 934.00 | | 84 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 032.00 | 6 098.00 | | 7 032.00 |
DL TOTAL (I) | 132 987.00 | 125 955.00 | | 132 987.00 |
DQ Provisions for Expenses | 31 796.00 | 27 516.00 | | 31 796.00 |
DR TOTAL (IV) | 31 796.00 | 27 516.00 | | 31 796.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 378.00 | 939.00 | | 1 378.00 |
DW Advances and down payments received on current orders | 100 927.00 | 148 849.00 | | 100 927.00 |
DX Trade payables and related accounts | 92 086.00 | 126 128.00 | | 92 086.00 |
DY Tax and social security liabilities | 9 215.00 | 3 706.00 | | 9 215.00 |
EB Prepaid income (2) | 4 085.00 | 889.00 | | 4 085.00 |
EC TOTAL (IV) | 207 692.00 | 280 512.00 | | 207 692.00 |
EE Grand total (I to V) | 372 474.00 | 433 983.00 | | 372 474.00 |
EG Accrued income and payables due within one year | 207 692.00 | 280 512.00 | | 207 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 566.00 | 84 753.00 | 160 319.00 | 75 566.00 |
FJ Net sales | 75 566.00 | 84 753.00 | 160 319.00 | 75 566.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 320.00 | |
FR Total operating income (I) | | | 161 639.00 | |
FW Other purchases and external expenses | | | 53 659.00 | |
FX Taxes, duties, and similar payments | | | 6 686.00 | |
FY Salaries and Wages | | | 61 827.00 | |
FZ Social Security Contributions | | | 25 556.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 131.00 | |
GF Total Operating Expenses (II) | | | 147 859.00 | |
GG - OPERATING RESULT (I - II) | | | 13 780.00 | |
GL Other interest and similar income | | | 2 051.00 | |
GP Total financial income (V) | | | 2 051.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 000.00 | | | 1 000.00 |
A2 TOTAL ASSETS | 19 215.00 | 18 354.00 | | 19 215.00 |
HA Exceptional income from management transactions | 13.00 | 7.00 | | 13.00 |
HD Total exceptional income (VII) | 13.00 | 7.00 | | 13.00 |
HE Exceptional expenses on management operations | 3 553.00 | 2 652.00 | | 3 553.00 |
HG Exceptional depreciation and provisions | 4 600.00 | | | 4 600.00 |
HH Total exceptional expenses (VIII) | 8 153.00 | 2 652.00 | | 8 153.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 141.00 | -2 645.00 | | -8 141.00 |
HK Income tax | 646.00 | 682.00 | | 646.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 702.00 | 144 041.00 | | 163 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 670.00 | 137 944.00 | | 156 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 032.00 | 6 098.00 | | 7 032.00 |
| |
| 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 | 56 252.00 | | | 56 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 984.00 | |
I4 DECREASES Grand Total | | | 56 252.00 | |
IO DECREASES Total including other intangible assets | | | 38 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 155.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 112.00 | | | 38 112.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 155.00 | | | 15 155.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 984.00 | | | 2 984.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 024.00 | 131.00 | | 15 024.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 024.00 | 131.00 | | 15 024.00 |
| |
| 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 | 27 516.00 | 4 600.00 | 320.00 | 27 516.00 |
6T Receivables | 8 195.00 | | | 8 195.00 |
7B Total provisions for depreciation | 8 195.00 | | | 8 195.00 |
7C Grand total | 35 711.00 | 4 600.00 | 320.00 | 35 711.00 |
UE of which provisions and reversals: - Operating | | | 320.00 | |
UJ - Exceptional | | 4 600.00 | | |
| |
| 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 | 92 086.00 | 92 086.00 | | 92 086.00 |
8C Staff and Related Accounts | 4 890.00 | 4 890.00 | | 4 890.00 |
8D Social Security and Other Social Organizations | 2 828.00 | 2 828.00 | | 2 828.00 |
8L Deferred income | 4 085.00 | 4 085.00 | | 4 085.00 |
UT Other financial assets | 628.00 | | | 628.00 |
UX Other trade receivables | 54 025.00 | | | 54 025.00 |
VA Doubtful or disputed receivables | 8 607.00 | | | 8 607.00 |
VB VAT | 6 916.00 | | | 6 916.00 |
VI Group and Associates | 1 378.00 | 1 378.00 | | 1 378.00 |
VM Income taxes | 7 698.00 | | | 7 698.00 |
VQ Other Taxes, Duties, and Similar Debts | 375.00 | 375.00 | | 375.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 128 746.00 | | | 128 746.00 |
VS Prepaid expenses | 2 111.00 | | | 2 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 208 951.00 | 208 323.00 | 628.00 | 208 951.00 |
VW VAT | 1 123.00 | 1 123.00 | | 1 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 765.00 | 106 765.00 | | 106 765.00 |
| |
| 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 | 5 935.00 | 6 447.00 | | 5 935.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 494.00 | 11 429.00 | | 10 494.00 |
ST Other accounts | 27 533.00 | 22 887.00 | | 27 533.00 |
XQ Rental, rental and co-ownership charges | 15 633.00 | 15 618.00 | | 15 633.00 |
YW Business tax | 751.00 | 752.00 | | 751.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 686.00 | 7 199.00 | | 6 686.00 |
YY Amount of VAT collected | 14 964.00 | 13 736.00 | | 14 964.00 |
YZ Total deductible VAT on goods and services | 6 375.00 | 7 528.00 | | 6 375.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 53 659.00 | 49 934.00 | | 53 659.00 |
| |
| 16 - 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 | 1.00 | | | 1.00 |
