| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 418.00 | 1 418.00 | | 1 418.00 |
AR Technical installations, industrial equipment and tools | 6 076.00 | 3 745.00 | 2 331.00 | 6 076.00 |
AT Other tangible assets | 17 347.00 | 9 940.00 | 7 407.00 | 17 347.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 48 861.00 | 15 103.00 | 33 758.00 | 48 861.00 |
BX Customers and related accounts | 107 726.00 | | 107 726.00 | 107 726.00 |
BZ Other receivables | 6 624.00 | | 6 624.00 | 6 624.00 |
CF Cash and cash equivalents | 355 352.00 | | 355 352.00 | 355 352.00 |
CH Prepaid expenses | 759.00 | | 759.00 | 759.00 |
CJ TOTAL (II) | 470 460.00 | | 470 460.00 | 470 460.00 |
CO Grand total (0 to V) | 519 322.00 | 15 103.00 | 504 219.00 | 519 322.00 |
CP Shares due in less than one year | 20.00 | | | 20.00 |
CU Other investments | 24 000.00 | | 24 000.00 | 24 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 345 955.00 | 276 796.00 | | 345 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 180.00 | 69 159.00 | | 80 180.00 |
DL TOTAL (I) | 437 135.00 | 356 955.00 | | 437 135.00 |
DU Loans and Debts from Credit Institutions (3) | 2 766.00 | 6 386.00 | | 2 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 805.00 | 3 471.00 | | 8 805.00 |
DX Trade payables and related accounts | 19 550.00 | 12 912.00 | | 19 550.00 |
DY Tax and social security liabilities | 35 868.00 | 42 444.00 | | 35 868.00 |
EA Other liabilities | 95.00 | 130.00 | | 95.00 |
EC TOTAL (IV) | 67 084.00 | 65 343.00 | | 67 084.00 |
EE Grand total (I to V) | 504 219.00 | 422 299.00 | | 504 219.00 |
EG Accrued income and payables due within one year | 67 084.00 | 65 343.00 | | 67 084.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 545.00 | 410 056.00 | 424 601.00 | 14 545.00 |
FJ Net sales | 14 545.00 | 410 056.00 | 424 601.00 | 14 545.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 272.00 | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 428 922.00 | |
FU Purchases of raw materials and other supplies | | | 113 844.00 | |
FW Other purchases and external expenses | | | 46 318.00 | |
FX Taxes, duties, and similar payments | | | 7 084.00 | |
FY Salaries and Wages | | | 105 923.00 | |
FZ Social Security Contributions | | | 47 798.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 664.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 325 634.00 | |
GG - OPERATING RESULT (I - II) | | | 103 288.00 | |
GL Other interest and similar income | | | 1 872.00 | |
GP Total financial income (V) | | | 1 872.00 | |
GR Interest and similar expenses | | | 33.00 | |
GU Total financial expenses (VI) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 839.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 272.00 | | | 4 272.00 |
A2 TOTAL ASSETS | 26 306.00 | 26 732.00 | | 26 306.00 |
HE Exceptional expenses on management operations | 53.00 | | | 53.00 |
HH Total exceptional expenses (VIII) | 53.00 | | | 53.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -53.00 | | | -53.00 |
HK Income tax | 24 894.00 | 21 980.00 | | 24 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 430 794.00 | 396 786.00 | | 430 794.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 350 614.00 | 327 627.00 | | 350 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 180.00 | 69 159.00 | | 80 180.00 |
| |
| 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 | 47 268.00 | | 1 593.00 | 47 268.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 020.00 | |
I4 DECREASES Grand Total | | | 48 861.00 | |
IO DECREASES Total including other intangible assets | | | 1 418.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 423.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 418.00 | | | 1 418.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 830.00 | | 1 593.00 | 21 830.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 020.00 | | | 24 020.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 439.00 | 4 664.00 | | 10 439.00 |
PE DEPRECIATION Total including other intangible assets | 1 418.00 | | | 1 418.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 021.00 | 4 664.00 | | 9 021.00 |
| |
| 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 | 19 550.00 | 19 550.00 | | 19 550.00 |
8C Staff and Related Accounts | 1 637.00 | 1 637.00 | | 1 637.00 |
8D Social Security and Other Social Organizations | 5 423.00 | 5 423.00 | | 5 423.00 |
8E Income Taxes | 2 079.00 | 2 079.00 | | 2 079.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95.00 | 95.00 | | 95.00 |
UT Other financial assets | 20.00 | 20.00 | | 20.00 |
UX Other trade receivables | 107 726.00 | 107 726.00 | | 107 726.00 |
UY Staff and related accounts | 329.00 | 329.00 | | 329.00 |
VB VAT | 3 875.00 | 3 875.00 | | 3 875.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VH Loans with a maturity of more than one year at origin | 2 746.00 | 2 746.00 | | 2 746.00 |
VI Group and Associates | 8 805.00 | 8 805.00 | | 8 805.00 |
VK Loans repaid during the year | 3 640.00 | | | 3 640.00 |
VQ Other Taxes, Duties, and Similar Debts | 961.00 | 961.00 | | 961.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 420.00 | 2 420.00 | | 2 420.00 |
VS Prepaid expenses | 759.00 | 759.00 | | 759.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 128.00 | 115 128.00 | | 115 128.00 |
VW VAT | 25 768.00 | 25 768.00 | | 25 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 084.00 | 67 084.00 | | 67 084.00 |
| |
| 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 | 7 084.00 | 6 325.00 | | 7 084.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 820.00 | 1 800.00 | | 1 820.00 |
ST Other accounts | 21 395.00 | 17 287.00 | | 21 395.00 |
XQ Rental, rental and co-ownership charges | 4 800.00 | 5 142.00 | | 4 800.00 |
YT Subcontracting | 18 303.00 | 9 120.00 | | 18 303.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 084.00 | 6 325.00 | | 7 084.00 |
YY Amount of VAT collected | 82 011.00 | 78 599.00 | | 82 011.00 |
YZ Total deductible VAT on goods and services | 34 629.00 | 29 966.00 | | 34 629.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 318.00 | 33 349.00 | | 46 318.00 |
