| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 451.00 | 451.00 | | 451.00 |
AT Other tangible assets | 6 235.00 | 5 847.00 | 388.00 | 6 235.00 |
BH Other financial assets | 5 663.00 | | 5 663.00 | 5 663.00 |
BJ TOTAL (I) | 12 350.00 | 6 298.00 | 6 052.00 | 12 350.00 |
BX Customers and related accounts | 47 852.00 | | 47 852.00 | 47 852.00 |
BZ Other receivables | 6 125.00 | | 6 125.00 | 6 125.00 |
CD Marketable securities | 106 411.00 | | 106 411.00 | 106 411.00 |
CF Cash and cash equivalents | 30 123.00 | | 30 123.00 | 30 123.00 |
CH Prepaid expenses | 505.00 | | 505.00 | 505.00 |
CJ TOTAL (II) | 191 016.00 | | 191 016.00 | 191 016.00 |
CO Grand total (0 to V) | 203 366.00 | 6 298.00 | 197 067.00 | 203 366.00 |
CP Shares due in less than one year | 5 663.00 | | | 5 663.00 |
| |
| 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 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 114 285.00 | 91 080.00 | | 114 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 837.00 | 23 206.00 | | 837.00 |
DL TOTAL (I) | 123 923.00 | 123 085.00 | | 123 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 343.00 | 20 078.00 | | 31 343.00 |
DX Trade payables and related accounts | 4 149.00 | 14 609.00 | | 4 149.00 |
DY Tax and social security liabilities | 37 652.00 | 52 763.00 | | 37 652.00 |
EC TOTAL (IV) | 73 145.00 | 87 450.00 | | 73 145.00 |
EE Grand total (I to V) | 197 067.00 | 210 536.00 | | 197 067.00 |
EG Accrued income and payables due within one year | 73 145.00 | 87 450.00 | | 73 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 385 470.00 | | 385 470.00 | 385 470.00 |
FJ Net sales | 385 470.00 | | 385 470.00 | 385 470.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 201.00 | |
FQ Other income | | | 819.00 | |
FR Total operating income (I) | | | 399 489.00 | |
FW Other purchases and external expenses | | | 114 106.00 | |
FX Taxes, duties, and similar payments | | | 10 943.00 | |
FY Salaries and Wages | | | 194 182.00 | |
FZ Social Security Contributions | | | 78 855.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 601.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 398 687.00 | |
GG - OPERATING RESULT (I - II) | | | 803.00 | |
GL Other interest and similar income | | | 204.00 | |
GP Total financial income (V) | | | 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13 201.00 | 2 940.00 | | 13 201.00 |
A2 TOTAL ASSETS | 32 549.00 | 34 156.00 | | 32 549.00 |
HB Exceptional income from capital transactions | | 3 333.00 | | |
HD Total exceptional income (VII) | | 3 333.00 | | |
HE Exceptional expenses on management operations | 170.00 | 315.00 | | 170.00 |
HH Total exceptional expenses (VIII) | 170.00 | 315.00 | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | 3 018.00 | | -170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 694.00 | 390 706.00 | | 399 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 398 857.00 | 367 500.00 | | 398 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 837.00 | 23 206.00 | | 837.00 |
| |
| 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 | 12 350.00 | | | 12 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 663.00 | |
I4 DECREASES Grand Total | | | 12 350.00 | |
IO DECREASES Total including other intangible assets | | | 451.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 235.00 | |
KD ACQUISITIONS Total including other intangible assets | 451.00 | | | 451.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 235.00 | | | 6 235.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 663.00 | | | 5 663.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 698.00 | 601.00 | | 5 698.00 |
PE DEPRECIATION Total including other intangible assets | 451.00 | | | 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 246.00 | 601.00 | | 5 246.00 |
| |
| 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 | 4 149.00 | 4 149.00 | | 4 149.00 |
8C Staff and Related Accounts | 3 764.00 | 3 764.00 | | 3 764.00 |
8D Social Security and Other Social Organizations | 19 860.00 | 19 860.00 | | 19 860.00 |
UT Other financial assets | 5 663.00 | 5 663.00 | | 5 663.00 |
UX Other trade receivables | 47 852.00 | | | 47 852.00 |
VB VAT | 807.00 | | | 807.00 |
VI Group and Associates | 31 343.00 | 31 343.00 | | 31 343.00 |
VM Income taxes | 4 108.00 | | | 4 108.00 |
VQ Other Taxes, Duties, and Similar Debts | 43.00 | 43.00 | | 43.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 210.00 | | | 1 210.00 |
VS Prepaid expenses | 505.00 | | | 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 145.00 | 60 145.00 | | 60 145.00 |
VW VAT | 13 986.00 | 13 986.00 | | 13 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 145.00 | 73 145.00 | | 73 145.00 |
| |
| 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 | 9 141.00 | 9 068.00 | | 9 141.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 163.00 | 5 178.00 | | 6 163.00 |
ST Other accounts | 61 546.00 | 64 308.00 | | 61 546.00 |
XQ Rental, rental and co-ownership charges | 34 883.00 | 31 045.00 | | 34 883.00 |
YT Subcontracting | 87.00 | 388.00 | | 87.00 |
YU External personnel | 11 427.00 | 23 373.00 | | 11 427.00 |
YW Business tax | 1 802.00 | 1 791.00 | | 1 802.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 943.00 | 10 859.00 | | 10 943.00 |
YY Amount of VAT collected | 77 094.00 | 77 211.00 | | 77 094.00 |
YZ Total deductible VAT on goods and services | 15 752.00 | 19 540.00 | | 15 752.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 114 106.00 | 124 292.00 | | 114 106.00 |
