| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 821.00 | 1 821.00 | | 1 821.00 |
AR Technical installations, industrial equipment and tools | 19 368.00 | 12 221.00 | 7 148.00 | 19 368.00 |
AT Other tangible assets | 50 718.00 | 42 250.00 | 8 469.00 | 50 718.00 |
BH Other financial assets | 2 399.00 | | 2 399.00 | 2 399.00 |
BJ TOTAL (I) | 74 306.00 | 56 291.00 | 18 015.00 | 74 306.00 |
BX Customers and related accounts | 1 630.00 | | 1 630.00 | 1 630.00 |
BZ Other receivables | 17 801.00 | | 17 801.00 | 17 801.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 58 938.00 | | 58 938.00 | 58 938.00 |
CH Prepaid expenses | 2 229.00 | | 2 229.00 | 2 229.00 |
CJ TOTAL (II) | 80 614.00 | | 80 614.00 | 80 614.00 |
CO Grand total (0 to V) | 154 920.00 | 56 291.00 | 98 629.00 | 154 920.00 |
CP Shares due in less than one year | 2 399.00 | | | 2 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 684.00 | 17 684.00 | | 17 684.00 |
DD Legal reserve (1) | 1 768.00 | 1 768.00 | | 1 768.00 |
DG Other reserves | 4 000.00 | 1 800.00 | | 4 000.00 |
DH Retained earnings | 28.00 | 17.00 | | 28.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 450.00 | 38 211.00 | | 39 450.00 |
DL TOTAL (I) | 62 930.00 | 59 480.00 | | 62 930.00 |
DU Loans and Debts from Credit Institutions (3) | 2 529.00 | 7 569.00 | | 2 529.00 |
DX Trade payables and related accounts | 7 703.00 | 5 652.00 | | 7 703.00 |
DY Tax and social security liabilities | 25 203.00 | 20 397.00 | | 25 203.00 |
EA Other liabilities | 264.00 | 264.00 | | 264.00 |
EC TOTAL (IV) | 35 699.00 | 33 882.00 | | 35 699.00 |
EE Grand total (I to V) | 98 629.00 | 93 362.00 | | 98 629.00 |
EG Accrued income and payables due within one year | 35 699.00 | 31 355.00 | | 35 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 168 619.00 | | 168 619.00 | 168 619.00 |
FJ Net sales | 168 619.00 | | 168 619.00 | 168 619.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 415.00 | |
FQ Other income | | | 53.00 | |
FR Total operating income (I) | | | 170 087.00 | |
FW Other purchases and external expenses | | | 54 164.00 | |
FX Taxes, duties, and similar payments | | | 2 136.00 | |
FY Salaries and Wages | | | 33 807.00 | |
FZ Social Security Contributions | | | 16 872.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 301.00 | |
GE Other Expenses | | | 12 674.00 | |
GF Total Operating Expenses (II) | | | 123 952.00 | |
GG - OPERATING RESULT (I - II) | | | 46 134.00 | |
GR Interest and similar expenses | | | 68.00 | |
GU Total financial expenses (VI) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 415.00 | 4 500.00 | | 1 415.00 |
A4 Equity method investments | 12 480.00 | 12 355.00 | | 12 480.00 |
HA Exceptional income from management transactions | 443.00 | | | 443.00 |
HD Total exceptional income (VII) | 443.00 | | | 443.00 |
HE Exceptional expenses on management operations | 1 073.00 | 1 426.00 | | 1 073.00 |
HH Total exceptional expenses (VIII) | 1 073.00 | 1 426.00 | | 1 073.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -630.00 | -1 426.00 | | -630.00 |
HK Income tax | 5 986.00 | 7 638.00 | | 5 986.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 530.00 | 175 348.00 | | 170 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 080.00 | 137 137.00 | | 131 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 450.00 | 38 211.00 | | 39 450.00 |
HP References: Equipment leasing | 1 878.00 | 10 189.00 | | 1 878.00 |
| |
| 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 | 74 256.00 | | 50.00 | 74 256.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 821.00 | | | 1 821.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 399.00 | |
I4 DECREASES Grand Total | | | 74 306.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 821.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 086.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 086.00 | | | 70 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 349.00 | | 50.00 | 2 349.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 990.00 | 4 301.00 | | 51 990.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 821.00 | | | 1 821.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 170.00 | 4 301.00 | | 50 170.00 |
| |
| 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 | 7 703.00 | 7 703.00 | | 7 703.00 |
8C Staff and Related Accounts | 11 342.00 | 11 342.00 | | 11 342.00 |
8D Social Security and Other Social Organizations | 11 588.00 | 11 588.00 | | 11 588.00 |
8K Other liabilities (including liabilities related to repo transactions) | 264.00 | 264.00 | | 264.00 |
UT Other financial assets | 2 399.00 | 2 399.00 | | 2 399.00 |
UX Other trade receivables | 1 630.00 | 1 630.00 | | 1 630.00 |
VB VAT | 1 051.00 | 1 051.00 | | 1 051.00 |
VC Group and associates | 16 000.00 | 16 000.00 | | 16 000.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VH Loans with a maturity of more than one year at origin | 2 526.00 | 2 526.00 | | 2 526.00 |
VK Loans repaid during the year | 5 000.00 | | | 5 000.00 |
VM Income taxes | 750.00 | 750.00 | | 750.00 |
VS Prepaid expenses | 2 229.00 | 2 229.00 | | 2 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 059.00 | 24 059.00 | | 24 059.00 |
VW VAT | 2 272.00 | 2 272.00 | | 2 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 699.00 | 35 699.00 | | 35 699.00 |
| |
| 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 | 1 677.00 | 2 062.00 | | 1 677.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 654.00 | 4 986.00 | | 5 654.00 |
ST Other accounts | 28 344.00 | 29 914.00 | | 28 344.00 |
XQ Rental, rental and co-ownership charges | 20 166.00 | 20 166.00 | | 20 166.00 |
YQ Equipment leasing commitment | | 18 144.00 | | |
YW Business tax | 459.00 | 1 401.00 | | 459.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 136.00 | 3 463.00 | | 2 136.00 |
YY Amount of VAT collected | 33 724.00 | 34 167.00 | | 33 724.00 |
YZ Total deductible VAT on goods and services | 10 924.00 | 10 066.00 | | 10 924.00 |
ZE Dividends | 36 000.00 | | | 36 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 164.00 | 55 066.00 | | 54 164.00 |
