| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 028.00 | 5 028.00 | | 5 028.00 |
AR Technical installations, industrial equipment and tools | 7 103.00 | 7 103.00 | | 7 103.00 |
AT Other tangible assets | 25 947.00 | 9 577.00 | 16 370.00 | 25 947.00 |
BJ TOTAL (I) | 38 079.00 | 21 708.00 | 16 370.00 | 38 079.00 |
BL Raw materials, supplies | 500.00 | | 500.00 | 500.00 |
BV Advances and down payments on orders | 4 000.00 | | 4 000.00 | 4 000.00 |
BX Customers and related accounts | 252 302.00 | 10 523.00 | 241 779.00 | 252 302.00 |
BZ Other receivables | 30 988.00 | | 30 988.00 | 30 988.00 |
CD Marketable securities | 169 756.00 | | 169 756.00 | 169 756.00 |
CF Cash and cash equivalents | 60 708.00 | | 60 708.00 | 60 708.00 |
CH Prepaid expenses | 3 791.00 | | 3 791.00 | 3 791.00 |
CJ TOTAL (II) | 522 046.00 | 10 523.00 | 511 523.00 | 522 046.00 |
CO Grand total (0 to V) | 560 125.00 | 32 232.00 | 527 893.00 | 560 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 342 784.00 | 245 868.00 | | 342 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 506.00 | 96 915.00 | | 61 506.00 |
DL TOTAL (I) | 426 290.00 | 364 784.00 | | 426 290.00 |
DU Loans and Debts from Credit Institutions (3) | 5 641.00 | 3 118.00 | | 5 641.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 832.00 | 2 749.00 | | 2 832.00 |
DX Trade payables and related accounts | 29 287.00 | 28 993.00 | | 29 287.00 |
DY Tax and social security liabilities | 63 844.00 | 68 057.00 | | 63 844.00 |
EA Other liabilities | | 56.00 | | |
EC TOTAL (IV) | 101 603.00 | 102 972.00 | | 101 603.00 |
EE Grand total (I to V) | 527 893.00 | 467 756.00 | | 527 893.00 |
EG Accrued income and payables due within one year | 101 182.00 | 102 972.00 | | 101 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 698 028.00 | | 698 028.00 | 698 028.00 |
FJ Net sales | 698 028.00 | | 698 028.00 | 698 028.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 061.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 701 089.00 | |
FU Purchases of raw materials and other supplies | | | 35 012.00 | |
FV Inventory change (raw materials and supplies) | | | 700.00 | |
FW Other purchases and external expenses | | | 224 673.00 | |
FX Taxes, duties, and similar payments | | | 9 067.00 | |
FY Salaries and Wages | | | 245 696.00 | |
FZ Social Security Contributions | | | 120 136.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 159.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 639 446.00 | |
GG - OPERATING RESULT (I - II) | | | 61 643.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 614.00 | |
GO Net income from sales of marketable securities | | | 67.00 | |
GP Total financial income (V) | | | 681.00 | |
GR Interest and similar expenses | | | 616.00 | |
GU Total financial expenses (VI) | | | 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 061.00 | 12 965.00 | | 3 061.00 |
HA Exceptional income from management transactions | | 18 450.00 | | |
HB Exceptional income from capital transactions | 1 120.00 | 3 800.00 | | 1 120.00 |
HD Total exceptional income (VII) | 1 120.00 | 22 250.00 | | 1 120.00 |
HE Exceptional expenses on management operations | 775.00 | 20 029.00 | | 775.00 |
HF Exceptional expenses on capital transactions | 547.00 | 5.00 | | 547.00 |
HH Total exceptional expenses (VIII) | 1 322.00 | 20 034.00 | | 1 322.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -202.00 | 2 216.00 | | -202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 702 890.00 | 887 750.00 | | 702 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 641 384.00 | 790 835.00 | | 641 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 506.00 | 96 915.00 | | 61 506.00 |
HP References: Equipment leasing | 16 743.00 | 11 423.00 | | 16 743.00 |
| |
| 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 | 31 198.00 | | 12 480.00 | 31 198.00 |
I4 DECREASES Grand Total | | 5 599.00 | 38 079.00 | |
IO DECREASES Total including other intangible assets | | | 5 028.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 599.00 | 33 051.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 028.00 | | | 5 028.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 170.00 | | 12 480.00 | 26 170.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 602.00 | 4 159.00 | 5 052.00 | 22 602.00 |
PE DEPRECIATION Total including other intangible assets | 5 028.00 | | | 5 028.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 574.00 | 4 159.00 | 5 052.00 | 17 574.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 523.00 | | | 10 523.00 |
7B Total provisions for depreciation | 10 523.00 | | | 10 523.00 |
7C Grand total | 10 523.00 | | | 10 523.00 |
| |
| 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 | 29 287.00 | 29 287.00 | | 29 287.00 |
8C Staff and Related Accounts | 2 701.00 | 2 701.00 | | 2 701.00 |
8D Social Security and Other Social Organizations | 43 844.00 | 43 844.00 | | 43 844.00 |
UX Other trade receivables | 239 716.00 | | | 239 716.00 |
UY Staff and related accounts | 1 000.00 | | | 1 000.00 |
VA Doubtful or disputed receivables | 12 586.00 | | | 12 586.00 |
VB VAT | 12 066.00 | | | 12 066.00 |
VG Loans with a maturity of up to one year at origin | 196.00 | 196.00 | | 196.00 |
VH Loans with a maturity of more than one year at origin | 5 445.00 | 5 024.00 | 421.00 | 5 445.00 |
VI Group and Associates | 2 832.00 | 2 832.00 | | 2 832.00 |
VJ Loans taken out during the year | 10 000.00 | | | 10 000.00 |
VK Loans repaid during the year | 7 461.00 | | | 7 461.00 |
VM Income taxes | 13 155.00 | | | 13 155.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 026.00 | 2 026.00 | | 2 026.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 767.00 | | | 4 767.00 |
VS Prepaid expenses | 3 791.00 | | | 3 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 287 082.00 | 287 082.00 | | 287 082.00 |
VW VAT | 15 273.00 | 15 273.00 | | 15 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 603.00 | 101 182.00 | 421.00 | 101 603.00 |
| |
| 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 | 5 751.00 | 5 341.00 | | 5 751.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 556.00 | 9 528.00 | | 9 556.00 |
ST Other accounts | 102 322.00 | 84 581.00 | | 102 322.00 |
XQ Rental, rental and co-ownership charges | 22 154.00 | 24 357.00 | | 22 154.00 |
YQ Equipment leasing commitment | 35 716.00 | 38 642.00 | | 35 716.00 |
YT Subcontracting | 69 607.00 | 115 553.00 | | 69 607.00 |
YU External personnel | 21 035.00 | 34 813.00 | | 21 035.00 |
YW Business tax | 3 316.00 | 1 423.00 | | 3 316.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 067.00 | 6 764.00 | | 9 067.00 |
YY Amount of VAT collected | 11 321.00 | 9 946.00 | | 11 321.00 |
YZ Total deductible VAT on goods and services | 27 230.00 | 35 332.00 | | 27 230.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 224 673.00 | 268 832.00 | | 224 673.00 |
| |
| 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 | 8.00 | | | 8.00 |
