| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 39 332.00 | | 39 332.00 | 39 332.00 |
AR Technical installations, industrial equipment and tools | 7 256.00 | 7 256.00 | | 7 256.00 |
AT Other tangible assets | 41 028.00 | 40 602.00 | 427.00 | 41 028.00 |
BH Other financial assets | 2 755.00 | | 2 755.00 | 2 755.00 |
BJ TOTAL (I) | 90 414.00 | 47 858.00 | 42 556.00 | 90 414.00 |
BL Raw materials, supplies | 4 474.00 | | 4 474.00 | 4 474.00 |
BT Goods | 4 834.00 | | 4 834.00 | 4 834.00 |
BZ Other receivables | 4 624.00 | | 4 624.00 | 4 624.00 |
CF Cash and cash equivalents | 14 166.00 | | 14 166.00 | 14 166.00 |
CH Prepaid expenses | 1 561.00 | | 1 561.00 | 1 561.00 |
CJ TOTAL (II) | 29 659.00 | | 29 659.00 | 29 659.00 |
CO Grand total (0 to V) | 120 073.00 | 47 858.00 | 72 216.00 | 120 073.00 |
CP Shares due in less than one year | 2 755.00 | | | 2 755.00 |
CU Other investments | 43.00 | | 43.00 | 43.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 9 688.00 | 9 445.00 | | 9 688.00 |
DH Retained earnings | 18 755.00 | 18 755.00 | | 18 755.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 299.00 | 243.00 | | 299.00 |
DL TOTAL (I) | 37 128.00 | 36 828.00 | | 37 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 597.00 | 23 435.00 | | 17 597.00 |
DX Trade payables and related accounts | 1 213.00 | 1 802.00 | | 1 213.00 |
DY Tax and social security liabilities | 16 172.00 | 22 144.00 | | 16 172.00 |
EA Other liabilities | 106.00 | 124.00 | | 106.00 |
EC TOTAL (IV) | 35 088.00 | 47 505.00 | | 35 088.00 |
EE Grand total (I to V) | 72 216.00 | 84 333.00 | | 72 216.00 |
EG Accrued income and payables due within one year | 35 088.00 | 47 505.00 | | 35 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 124.00 | | 10 124.00 | 10 124.00 |
FG Production sold - services | 106 265.00 | | 106 265.00 | 106 265.00 |
FJ Net sales | 116 389.00 | | 116 389.00 | 116 389.00 |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 116 389.00 | |
FS Purchases of goods (including customs duties) | | | 4 771.00 | |
FT Inventory change (goods) | | | 705.00 | |
FU Purchases of raw materials and other supplies | | | 8 052.00 | |
FV Inventory change (raw materials and supplies) | | | 1 775.00 | |
FW Other purchases and external expenses | | | 24 954.00 | |
FX Taxes, duties, and similar payments | | | 2 170.00 | |
FY Salaries and Wages | | | 54 354.00 | |
FZ Social Security Contributions | | | 18 311.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 490.00 | |
GE Other Expenses | | | 189.00 | |
GF Total Operating Expenses (II) | | | 115 772.00 | |
GG - OPERATING RESULT (I - II) | | | 616.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 318.00 | |
GU Total financial expenses (VI) | | | 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 189.00 | 189.00 | | 189.00 |
HK Income tax | | -800.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 116 389.00 | 132 437.00 | | 116 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 090.00 | 132 194.00 | | 116 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 299.00 | 243.00 | | 299.00 |
| |
| 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 | 90 414.00 | | | 90 414.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 798.00 | |
I4 DECREASES Grand Total | | | 90 414.00 | |
IO DECREASES Total including other intangible assets | | | 39 332.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 284.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 332.00 | | | 39 332.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 284.00 | | | 48 284.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 798.00 | | | 2 798.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 368.00 | 490.00 | | 47 368.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 368.00 | 490.00 | | 47 368.00 |
| |
| 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 | 1 213.00 | 1 213.00 | | 1 213.00 |
8C Staff and Related Accounts | 7 821.00 | 7 821.00 | | 7 821.00 |
8D Social Security and Other Social Organizations | 5 501.00 | 5 501.00 | | 5 501.00 |
8K Other liabilities (including liabilities related to repo transactions) | 106.00 | 106.00 | | 106.00 |
UT Other financial assets | 2 755.00 | 2 755.00 | | 2 755.00 |
VB VAT | 102.00 | 102.00 | | 102.00 |
VI Group and Associates | 17 597.00 | 17 597.00 | | 17 597.00 |
VM Income taxes | 2 975.00 | 2 975.00 | | 2 975.00 |
VP Miscellaneous | 1 547.00 | 1 547.00 | | 1 547.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 374.00 | 1 374.00 | | 1 374.00 |
VS Prepaid expenses | 1 561.00 | 1 561.00 | | 1 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 940.00 | 8 940.00 | | 8 940.00 |
VW VAT | 1 476.00 | 1 476.00 | | 1 476.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 088.00 | 35 088.00 | | 35 088.00 |
| |
| 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 | 621.00 | 724.00 | | 621.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 087.00 | 4 109.00 | | 4 087.00 |
ST Other accounts | 8 250.00 | 9 048.00 | | 8 250.00 |
XQ Rental, rental and co-ownership charges | 12 617.00 | 11 855.00 | | 12 617.00 |
YW Business tax | 1 549.00 | 1 643.00 | | 1 549.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 170.00 | 2 367.00 | | 2 170.00 |
YY Amount of VAT collected | 23 278.00 | 26 287.00 | | 23 278.00 |
YZ Total deductible VAT on goods and services | 4 345.00 | 5 576.00 | | 4 345.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 954.00 | 25 012.00 | | 24 954.00 |
| |
| 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 | 3.00 | | | 3.00 |
