| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 226.00 | 11 226.00 | | 11 226.00 |
AF Concessions, Patents and Similar Rights | 27 603.00 | 27 603.00 | | 27 603.00 |
AH Goodwill | 279 891.00 | | 279 891.00 | 279 891.00 |
AP Buildings | 150 000.00 | 53 000.00 | 97 000.00 | 150 000.00 |
AT Other tangible assets | 174 681.00 | 160 056.00 | 14 625.00 | 174 681.00 |
BH Other financial assets | 1 982.00 | | 1 982.00 | 1 982.00 |
BJ TOTAL (I) | 647 593.00 | 251 885.00 | 395 708.00 | 647 593.00 |
BZ Other receivables | 31 056.00 | | 31 056.00 | 31 056.00 |
CD Marketable securities | 239.00 | | 239.00 | 239.00 |
CF Cash and cash equivalents | 1 200 656.00 | | 1 200 656.00 | 1 200 656.00 |
CH Prepaid expenses | 4 700.00 | | 4 700.00 | 4 700.00 |
CJ TOTAL (II) | 1 236 651.00 | | 1 236 651.00 | 1 236 651.00 |
CO Grand total (0 to V) | 1 884 244.00 | 251 885.00 | 1 632 359.00 | 1 884 244.00 |
CP Shares due in less than one year | 1 982.00 | | | 1 982.00 |
CU Other investments | 2 211.00 | | 2 211.00 | 2 211.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 242.00 | 64 242.00 | | 64 242.00 |
DD Legal reserve (1) | 6 424.00 | 6 424.00 | | 6 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 083.00 | 60 422.00 | | 66 083.00 |
DL TOTAL (I) | 136 749.00 | 131 088.00 | | 136 749.00 |
DQ Provisions for Expenses | 9 169.00 | 11 927.00 | | 9 169.00 |
DR TOTAL (IV) | 9 169.00 | 11 927.00 | | 9 169.00 |
DU Loans and Debts from Credit Institutions (3) | 59 173.00 | 76 085.00 | | 59 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 516.00 | 127 832.00 | | 132 516.00 |
DW Advances and down payments received on current orders | 1 190 735.00 | 1 123 865.00 | | 1 190 735.00 |
DX Trade payables and related accounts | 4 915.00 | 8 994.00 | | 4 915.00 |
DY Tax and social security liabilities | 93 821.00 | 102 926.00 | | 93 821.00 |
EA Other liabilities | 5 282.00 | | | 5 282.00 |
EC TOTAL (IV) | 1 486 442.00 | 1 439 701.00 | | 1 486 442.00 |
EE Grand total (I to V) | 1 632 359.00 | 1 582 716.00 | | 1 632 359.00 |
EG Accrued income and payables due within one year | 1 429 866.00 | 1 345 301.00 | | 1 429 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 641 351.00 | | 641 351.00 | 641 351.00 |
FJ Net sales | 641 351.00 | | 641 351.00 | 641 351.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 054.00 | |
FQ Other income | | | 815.00 | |
FR Total operating income (I) | | | 655 219.00 | |
FW Other purchases and external expenses | | | 147 758.00 | |
FX Taxes, duties, and similar payments | | | 24 362.00 | |
FY Salaries and Wages | | | 251 484.00 | |
FZ Social Security Contributions | | | 152 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 392.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 9 169.00 | |
GE Other Expenses | | | 55.00 | |
GF Total Operating Expenses (II) | | | 597 536.00 | |
GG - OPERATING RESULT (I - II) | | | 57 683.00 | |
GL Other interest and similar income | | | 23.00 | |
GP Total financial income (V) | | | 23.00 | |
GR Interest and similar expenses | | | 2 683.00 | |
GU Total financial expenses (VI) | | | 2 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 127.00 | 5 519.00 | | 1 127.00 |
A2 TOTAL ASSETS | 67 624.00 | 65 172.00 | | 67 624.00 |
HA Exceptional income from management transactions | 11 076.00 | 2 400.00 | | 11 076.00 |
HB Exceptional income from capital transactions | | 660.00 | | |
HD Total exceptional income (VII) | 11 076.00 | 3 060.00 | | 11 076.00 |
HE Exceptional expenses on management operations | 16.00 | 35.00 | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | 35.00 | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 060.00 | 3 025.00 | | 11 060.00 |
HL TOTAL REVENUE (I + III + V + VII) | 666 318.00 | 639 999.00 | | 666 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 600 235.00 | 579 577.00 | | 600 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 083.00 | 60 422.00 | | 66 083.00 |
HP References: Equipment leasing | 2 936.00 | 2 852.00 | | 2 936.00 |
| |
| 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 | 642 673.00 | | 4 920.00 | 642 673.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 226.00 | | | 11 226.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 192.00 | |
I4 DECREASES Grand Total | | | 647 593.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 226.00 | |
IO DECREASES Total including other intangible assets | | | 307 493.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 324 681.00 | |
KD ACQUISITIONS Total including other intangible assets | 307 493.00 | | | 307 493.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 319 761.00 | | 4 920.00 | 319 761.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 192.00 | | | 4 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 239 494.00 | 12 392.00 | | 239 494.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 226.00 | | | 11 226.00 |
PE DEPRECIATION Total including other intangible assets | 27 603.00 | | | 27 603.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 200 665.00 | 12 392.00 | | 200 665.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 5 427.00 | 7 669.00 | 5 427.00 | 5 427.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 11 927.00 | 9 169.00 | 11 927.00 | 11 927.00 |
7C Grand total | 11 927.00 | 9 169.00 | 11 927.00 | 11 927.00 |
UE of which provisions and reversals: - Operating | | 9 169.00 | 11 927.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 35 157.00 | 20 898.00 | 14 259.00 | 35 157.00 |
8B Suppliers and Related Accounts | 4 915.00 | 4 915.00 | | 4 915.00 |
8C Staff and Related Accounts | 44 064.00 | 44 064.00 | | 44 064.00 |
8D Social Security and Other Social Organizations | 39 713.00 | 39 713.00 | | 39 713.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 282.00 | 5 282.00 | | 5 282.00 |
UT Other financial assets | 1 982.00 | 1 982.00 | | 1 982.00 |
UY Staff and related accounts | 4 150.00 | 4 150.00 | | 4 150.00 |
VB VAT | 486.00 | 486.00 | | 486.00 |
VH Loans with a maturity of more than one year at origin | 59 173.00 | 16 856.00 | 42 317.00 | 59 173.00 |
VI Group and Associates | 97 359.00 | 97 359.00 | | 97 359.00 |
VK Loans repaid during the year | 37 232.00 | | | 37 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 816.00 | 816.00 | | 816.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 420.00 | 26 420.00 | | 26 420.00 |
VS Prepaid expenses | 4 700.00 | 4 700.00 | | 4 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 738.00 | 37 738.00 | | 37 738.00 |
VW VAT | 9 228.00 | 9 228.00 | | 9 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 706.00 | 239 130.00 | 56 576.00 | 295 706.00 |
| |
| 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 | 21 598.00 | 22 035.00 | | 21 598.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 466.00 | 12 381.00 | | 12 466.00 |
ST Other accounts | 84 577.00 | 77 862.00 | | 84 577.00 |
XQ Rental, rental and co-ownership charges | 25 923.00 | 23 917.00 | | 25 923.00 |
YQ Equipment leasing commitment | 1 907.00 | 2 945.00 | | 1 907.00 |
YT Subcontracting | 24 793.00 | 19 620.00 | | 24 793.00 |
YW Business tax | 2 764.00 | 2 683.00 | | 2 764.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 24 362.00 | 24 718.00 | | 24 362.00 |
YY Amount of VAT collected | 128 270.00 | 124 929.00 | | 128 270.00 |
YZ Total deductible VAT on goods and services | 15 161.00 | 14 405.00 | | 15 161.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 147 758.00 | 133 779.00 | | 147 758.00 |
| |
| 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 | 6.00 | | | 6.00 |
