| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 139.00 | 5 301.00 | 839.00 | 6 139.00 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AP Buildings | 71 795.00 | 54 146.00 | 17 649.00 | 71 795.00 |
AR Technical installations, industrial equipment and tools | 1 275.00 | 546.00 | 729.00 | 1 275.00 |
AT Other tangible assets | 77 312.00 | 57 974.00 | 19 338.00 | 77 312.00 |
BD Other fixed assets | 249.00 | | 249.00 | 249.00 |
BH Other financial assets | 6 155.00 | | 6 155.00 | 6 155.00 |
BJ TOTAL (I) | 199 541.00 | 117 966.00 | 81 575.00 | 199 541.00 |
BL Raw materials, supplies | 2 320.00 | | 2 320.00 | 2 320.00 |
BP Services in progress | | | | |
BX Customers and related accounts | 48 870.00 | | 48 870.00 | 48 870.00 |
BZ Other receivables | 32 090.00 | | 32 090.00 | 32 090.00 |
CF Cash and cash equivalents | 1 434 334.00 | | 1 434 334.00 | 1 434 334.00 |
CH Prepaid expenses | 7 030.00 | | 7 030.00 | 7 030.00 |
CJ TOTAL (II) | 1 524 644.00 | | 1 524 644.00 | 1 524 644.00 |
CO Grand total (0 to V) | 1 724 185.00 | 117 966.00 | 1 606 219.00 | 1 724 185.00 |
CU Other investments | 6 126.00 | | 6 126.00 | 6 126.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DB Share, merger, contribution premiums, etc. | 64.00 | 64.00 | | 64.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 24 385.00 | 15 863.00 | | 24 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 467.00 | 8 521.00 | | 28 467.00 |
DL TOTAL (I) | 61 715.00 | 33 248.00 | | 61 715.00 |
DU Loans and Debts from Credit Institutions (3) | 39 662.00 | 60 405.00 | | 39 662.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 094.00 | 4 025.00 | | 4 094.00 |
DX Trade payables and related accounts | 25 773.00 | 25 845.00 | | 25 773.00 |
DY Tax and social security liabilities | 81 797.00 | 66 549.00 | | 81 797.00 |
EA Other liabilities | 1 393 178.00 | 936 881.00 | | 1 393 178.00 |
EC TOTAL (IV) | 1 544 504.00 | 1 093 706.00 | | 1 544 504.00 |
EE Grand total (I to V) | 1 606 219.00 | 1 126 954.00 | | 1 606 219.00 |
EG Accrued income and payables due within one year | 1 523 485.00 | 1 054 105.00 | | 1 523 485.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 781 862.00 | | 781 862.00 | 781 862.00 |
FJ Net sales | 781 862.00 | | 781 862.00 | 781 862.00 |
FM Inventory production | | | -10 333.00 | |
FO Operating subsidies | | | 3 989.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 39 044.00 | |
FQ Other income | | | 127.00 | |
FR Total operating income (I) | | | 814 689.00 | |
FV Inventory change (raw materials and supplies) | | | 1 440.00 | |
FW Other purchases and external expenses | | | 334 659.00 | |
FX Taxes, duties, and similar payments | | | 8 344.00 | |
FY Salaries and Wages | | | 320 564.00 | |
FZ Social Security Contributions | | | 110 931.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 880.00 | |
GE Other Expenses | | | 98.00 | |
GF Total Operating Expenses (II) | | | 790 917.00 | |
GG - OPERATING RESULT (I - II) | | | 23 772.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 489.00 | |
GU Total financial expenses (VI) | | | 1 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 39 044.00 | 20 197.00 | | 39 044.00 |
A4 Equity method investments | 78.00 | 38.00 | | 78.00 |
HA Exceptional income from management transactions | 9 729.00 | 448.00 | | 9 729.00 |
HD Total exceptional income (VII) | 9 729.00 | 448.00 | | 9 729.00 |
HE Exceptional expenses on management operations | 3 546.00 | 9 560.00 | | 3 546.00 |
HH Total exceptional expenses (VIII) | 3 546.00 | 9 560.00 | | 3 546.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 183.00 | -9 112.00 | | 6 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 824 418.00 | 795 046.00 | | 824 418.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 795 951.00 | 786 525.00 | | 795 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 467.00 | 8 521.00 | | 28 467.00 |
HP References: Equipment leasing | | 2 992.00 | | |
| |
| 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 | 194 851.00 | | 4 691.00 | 194 851.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 530.00 | |
I4 DECREASES Grand Total | | | 199 541.00 | |
IO DECREASES Total including other intangible assets | | | 36 629.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150 382.00 | |
KD ACQUISITIONS Total including other intangible assets | 36 629.00 | | | 36 629.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 145 776.00 | | 4 606.00 | 145 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 445.00 | | 85.00 | 12 445.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 086.00 | 14 880.00 | | 103 086.00 |
PE DEPRECIATION Total including other intangible assets | 4 475.00 | 825.00 | | 4 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 611.00 | 14 055.00 | | 98 611.00 |
| |
| 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 | 25 773.00 | 25 773.00 | | 25 773.00 |
8C Staff and Related Accounts | 34 755.00 | 34 755.00 | | 34 755.00 |
8D Social Security and Other Social Organizations | 26 000.00 | 26 000.00 | | 26 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 393 178.00 | 1 393 178.00 | | 1 393 178.00 |
UT Other financial assets | 6 155.00 | | | 6 155.00 |
UX Other trade receivables | 48 870.00 | | | 48 870.00 |
UY Staff and related accounts | 1 778.00 | | | 1 778.00 |
VB VAT | 1 140.00 | | | 1 140.00 |
VG Loans with a maturity of up to one year at origin | 61.00 | 61.00 | | 61.00 |
VH Loans with a maturity of more than one year at origin | 39 601.00 | 18 582.00 | 21 019.00 | 39 601.00 |
VI Group and Associates | 4 094.00 | 4 094.00 | | 4 094.00 |
VK Loans repaid during the year | 20 712.00 | | | 20 712.00 |
VM Income taxes | 16 363.00 | | | 16 363.00 |
VP Miscellaneous | 6 929.00 | | | 6 929.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 069.00 | 2 069.00 | | 2 069.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 881.00 | | | 5 881.00 |
VS Prepaid expenses | 7 030.00 | | | 7 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 145.00 | 87 990.00 | 6 155.00 | 94 145.00 |
VW VAT | 18 973.00 | 18 973.00 | | 18 973.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 544 504.00 | 1 523 485.00 | 21 019.00 | 1 544 504.00 |
| |
| 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 | 4 759.00 | 3 537.00 | | 4 759.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 32 085.00 | 23 693.00 | | 32 085.00 |
ST Other accounts | 171 395.00 | 174 807.00 | | 171 395.00 |
XQ Rental, rental and co-ownership charges | 67 973.00 | 66 782.00 | | 67 973.00 |
YV Retrocessions of fees, commissions and brokerage | 63 206.00 | 56 601.00 | | 63 206.00 |
YW Business tax | 3 585.00 | 3 394.00 | | 3 585.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 344.00 | 6 931.00 | | 8 344.00 |
YY Amount of VAT collected | 154 934.00 | 159 368.00 | | 154 934.00 |
YZ Total deductible VAT on goods and services | 25 454.00 | 25 330.00 | | 25 454.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 334 659.00 | 321 883.00 | | 334 659.00 |
| |
| 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 | 11.00 | | | 11.00 |
