| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 220.00 | 1 220.00 | | 1 220.00 |
AH Goodwill | 96 910.00 | | 96 910.00 | 96 910.00 |
AR Technical installations, industrial equipment and tools | 8 371.00 | 7 579.00 | 792.00 | 8 371.00 |
AT Other tangible assets | 18 756.00 | 12 089.00 | 6 667.00 | 18 756.00 |
BH Other financial assets | 1 660.00 | | 1 660.00 | 1 660.00 |
BJ TOTAL (I) | 126 917.00 | 20 888.00 | 106 029.00 | 126 917.00 |
BL Raw materials, supplies | 3 111.00 | | 3 111.00 | 3 111.00 |
BT Goods | 2 705.00 | | 2 705.00 | 2 705.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 875.00 | | 1 875.00 | 1 875.00 |
BZ Other receivables | 5 364.00 | | 5 364.00 | 5 364.00 |
CF Cash and cash equivalents | 3 252.00 | | 3 252.00 | 3 252.00 |
CH Prepaid expenses | 625.00 | | 625.00 | 625.00 |
CJ TOTAL (II) | 16 933.00 | | 16 933.00 | 16 933.00 |
CO Grand total (0 to V) | 143 850.00 | 20 888.00 | 122 962.00 | 143 850.00 |
CP Shares due in less than one year | 1 660.00 | | | 1 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 7 358.00 | -6 670.00 | | 7 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 168.00 | 14 127.00 | | 17 168.00 |
DL TOTAL (I) | 25 625.00 | 8 458.00 | | 25 625.00 |
DU Loans and Debts from Credit Institutions (3) | 30 801.00 | 43 902.00 | | 30 801.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 411.00 | 34 095.00 | | 32 411.00 |
DX Trade payables and related accounts | 14 730.00 | 24 808.00 | | 14 730.00 |
DY Tax and social security liabilities | 19 297.00 | 18 250.00 | | 19 297.00 |
EA Other liabilities | 98.00 | | | 98.00 |
EC TOTAL (IV) | 97 337.00 | 121 055.00 | | 97 337.00 |
EE Grand total (I to V) | 122 962.00 | 129 513.00 | | 122 962.00 |
EG Accrued income and payables due within one year | 79 406.00 | 90 254.00 | | 79 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 466.00 | | 15 466.00 | 15 466.00 |
FG Production sold - services | 174 014.00 | | 174 014.00 | 174 014.00 |
FJ Net sales | 189 479.00 | | 189 479.00 | 189 479.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 425.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 189 927.00 | |
FS Purchases of goods (including customs duties) | | | 7 964.00 | |
FT Inventory change (goods) | | | 588.00 | |
FU Purchases of raw materials and other supplies | | | 11 375.00 | |
FV Inventory change (raw materials and supplies) | | | -610.00 | |
FW Other purchases and external expenses | | | 50 402.00 | |
FX Taxes, duties, and similar payments | | | 1 678.00 | |
FY Salaries and Wages | | | 82 337.00 | |
FZ Social Security Contributions | | | 14 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 841.00 | |
GE Other Expenses | | | 172.00 | |
GF Total Operating Expenses (II) | | | 172 807.00 | |
GG - OPERATING RESULT (I - II) | | | 17 120.00 | |
GR Interest and similar expenses | | | 1 024.00 | |
GU Total financial expenses (VI) | | | 1 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 425.00 | 5 578.00 | | 425.00 |
A4 Equity method investments | 152.00 | 152.00 | | 152.00 |
HF Exceptional expenses on capital transactions | | 665.00 | | |
HH Total exceptional expenses (VIII) | | 665.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -665.00 | | |
HK Income tax | -1 072.00 | -800.00 | | -1 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 189 927.00 | 184 778.00 | | 189 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 759.00 | 170 651.00 | | 172 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 168.00 | 14 127.00 | | 17 168.00 |
| |
| 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 | 128 051.00 | | | 128 051.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 134.00 | | | 1 134.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 660.00 | |
I4 DECREASES Grand Total | | 1 134.00 | 126 917.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 134.00 | | |
IO DECREASES Total including other intangible assets | | | 98 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 127.00 | |
KD ACQUISITIONS Total including other intangible assets | 98 130.00 | | | 98 130.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 127.00 | | | 27 127.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 660.00 | | | 1 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 181.00 | 4 841.00 | 1 134.00 | 17 181.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 134.00 | | 1 134.00 | 1 134.00 |
PE DEPRECIATION Total including other intangible assets | 910.00 | 310.00 | | 910.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 137.00 | 4 531.00 | | 15 137.00 |
| |
| 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 | 14 730.00 | 14 730.00 | | 14 730.00 |
8C Staff and Related Accounts | 12 263.00 | 12 263.00 | | 12 263.00 |
8D Social Security and Other Social Organizations | 4 488.00 | 4 488.00 | | 4 488.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98.00 | 98.00 | | 98.00 |
UT Other financial assets | 1 660.00 | 1 660.00 | | 1 660.00 |
UX Other trade receivables | 1 875.00 | | | 1 875.00 |
UY Staff and related accounts | 1 218.00 | | | 1 218.00 |
VB VAT | 17.00 | | | 17.00 |
VH Loans with a maturity of more than one year at origin | 30 801.00 | 12 871.00 | 17 930.00 | 30 801.00 |
VI Group and Associates | 32 411.00 | 32 411.00 | | 32 411.00 |
VK Loans repaid during the year | 13 101.00 | | | 13 101.00 |
VP Miscellaneous | 2 951.00 | | | 2 951.00 |
VQ Other Taxes, Duties, and Similar Debts | 578.00 | 578.00 | | 578.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 178.00 | | | 1 178.00 |
VS Prepaid expenses | 625.00 | | | 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 525.00 | 9 525.00 | | 9 525.00 |
VW VAT | 1 968.00 | 1 968.00 | | 1 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 337.00 | 79 406.00 | 17 930.00 | 97 337.00 |
| |
| 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 | 698.00 | 714.00 | | 698.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 19 627.00 | 18 517.00 | | 19 627.00 |
ST Other accounts | 15 590.00 | 16 464.00 | | 15 590.00 |
XQ Rental, rental and co-ownership charges | 14 886.00 | 14 747.00 | | 14 886.00 |
YT Subcontracting | 300.00 | 300.00 | | 300.00 |
YU External personnel | | 201.00 | | |
YW Business tax | 980.00 | 1 012.00 | | 980.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 678.00 | 1 726.00 | | 1 678.00 |
YY Amount of VAT collected | 37 957.00 | 36 003.00 | | 37 957.00 |
YZ Total deductible VAT on goods and services | 13 562.00 | 13 429.00 | | 13 562.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 402.00 | 50 229.00 | | 50 402.00 |
| |
| 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 | 4.00 | | | 4.00 |
