| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 12 196.00 | | 12 196.00 | 12 196.00 |
AJ Other Intangible Assets | 2 641.00 | 2 641.00 | | 2 641.00 |
AT Other tangible assets | 121 509.00 | 94 396.00 | 27 113.00 | 121 509.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 4 950.00 | | 4 950.00 | 4 950.00 |
BJ TOTAL (I) | 256 311.00 | 97 037.00 | 159 274.00 | 256 311.00 |
BV Advances and down payments on orders | 1 026.00 | | 1 026.00 | 1 026.00 |
BX Customers and related accounts | 15 582.00 | | 15 582.00 | 15 582.00 |
BZ Other receivables | 3 443.00 | | 3 443.00 | 3 443.00 |
CD Marketable securities | 50 727.00 | | 50 727.00 | 50 727.00 |
CF Cash and cash equivalents | 275 083.00 | | 275 083.00 | 275 083.00 |
CH Prepaid expenses | 10 302.00 | | 10 302.00 | 10 302.00 |
CJ TOTAL (II) | 356 163.00 | | 356 163.00 | 356 163.00 |
CO Grand total (0 to V) | 612 474.00 | 97 037.00 | 515 437.00 | 612 474.00 |
CU Other investments | 115 000.00 | | 115 000.00 | 115 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 80 000.00 | | 64 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 138 631.00 | 245 433.00 | | 138 631.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 105.00 | 62 198.00 | | 118 105.00 |
DL TOTAL (I) | 328 736.00 | 395 631.00 | | 328 736.00 |
DU Loans and Debts from Credit Institutions (3) | 19 608.00 | 4.00 | | 19 608.00 |
DX Trade payables and related accounts | 31 260.00 | 39 413.00 | | 31 260.00 |
DY Tax and social security liabilities | 132 138.00 | 77 524.00 | | 132 138.00 |
EA Other liabilities | 3 696.00 | 4 367.00 | | 3 696.00 |
EC TOTAL (IV) | 186 702.00 | 121 307.00 | | 186 702.00 |
EE Grand total (I to V) | 515 437.00 | 516 938.00 | | 515 437.00 |
EG Accrued income and payables due within one year | 172 044.00 | 121 307.00 | | 172 044.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4.00 | 4.00 | | 4.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 864 739.00 | | 864 739.00 | 864 739.00 |
FJ Net sales | 864 739.00 | | 864 739.00 | 864 739.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 294.00 | |
FQ Other income | | | 735.00 | |
FR Total operating income (I) | | | 868 768.00 | |
FW Other purchases and external expenses | | | 259 087.00 | |
FX Taxes, duties, and similar payments | | | 5 529.00 | |
FY Salaries and Wages | | | 320 842.00 | |
FZ Social Security Contributions | | | 126 282.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 591.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 719 342.00 | |
GG - OPERATING RESULT (I - II) | | | 149 427.00 | |
GL Other interest and similar income | | | 1 438.00 | |
GP Total financial income (V) | | | 1 438.00 | |
GR Interest and similar expenses | | | 17.00 | |
GU Total financial expenses (VI) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 294.00 | 5 965.00 | | 3 294.00 |
HB Exceptional income from capital transactions | 1 500.00 | | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HE Exceptional expenses on management operations | 70.00 | 34.00 | | 70.00 |
HF Exceptional expenses on capital transactions | 1 500.00 | | | 1 500.00 |
HG Exceptional depreciation and provisions | 554.00 | | | 554.00 |
HH Total exceptional expenses (VIII) | 2 124.00 | 34.00 | | 2 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -624.00 | -34.00 | | -624.00 |
HK Income tax | 32 119.00 | | | 32 119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 871 707.00 | 745 461.00 | | 871 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 753 602.00 | 683 263.00 | | 753 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 105.00 | 62 198.00 | | 118 105.00 |
| |
| 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 | 251 021.00 | | 24 895.00 | 251 021.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 500.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 500.00 | 119 965.00 | |
I4 DECREASES Grand Total | | 19 605.00 | 256 311.00 | |
IO DECREASES Total including other intangible assets | | | 14 837.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 105.00 | 121 509.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 837.00 | | | 14 837.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 669.00 | | 22 945.00 | 116 669.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 515.00 | | 1 950.00 | 119 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 106 997.00 | 8 145.00 | 18 105.00 | 106 997.00 |
PE DEPRECIATION Total including other intangible assets | 2 641.00 | | | 2 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 356.00 | 8 145.00 | 18 105.00 | 104 356.00 |
| |
| 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 | 31 260.00 | 31 260.00 | | 31 260.00 |
8C Staff and Related Accounts | 51 868.00 | 51 868.00 | | 51 868.00 |
8D Social Security and Other Social Organizations | 44 038.00 | 44 038.00 | | 44 038.00 |
8E Income Taxes | 27 970.00 | 27 970.00 | | 27 970.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 696.00 | 3 696.00 | | 3 696.00 |
UT Other financial assets | 4 950.00 | | 4 950.00 | 4 950.00 |
UX Other trade receivables | 15 582.00 | 15 582.00 | | 15 582.00 |
UY Staff and related accounts | 43.00 | 43.00 | | 43.00 |
VB VAT | 3 400.00 | 3 400.00 | | 3 400.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VH Loans with a maturity of more than one year at origin | 19 604.00 | 4 946.00 | 14 658.00 | 19 604.00 |
VJ Loans taken out during the year | 20 000.00 | | | 20 000.00 |
VK Loans repaid during the year | 409.00 | | | 409.00 |
VQ Other Taxes, Duties, and Similar Debts | 631.00 | 631.00 | | 631.00 |
VS Prepaid expenses | 10 302.00 | 10 302.00 | | 10 302.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 277.00 | 29 327.00 | 4 950.00 | 34 277.00 |
VW VAT | 7 631.00 | 7 631.00 | | 7 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 702.00 | 172 044.00 | 14 658.00 | 186 702.00 |
| |
| 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 | 3 915.00 | 3 274.00 | | 3 915.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 130 875.00 | 179 551.00 | | 130 875.00 |
ST Other accounts | 107 273.00 | 106 277.00 | | 107 273.00 |
XQ Rental, rental and co-ownership charges | 20 939.00 | 20 857.00 | | 20 939.00 |
YW Business tax | 1 614.00 | 1 600.00 | | 1 614.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 529.00 | 4 874.00 | | 5 529.00 |
YY Amount of VAT collected | 171 954.00 | 146 225.00 | | 171 954.00 |
YZ Total deductible VAT on goods and services | 39 192.00 | 43 401.00 | | 39 192.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 259 087.00 | 306 685.00 | | 259 087.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 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 |
