| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 42 452.00 | 42 452.00 | | 42 452.00 |
AH Goodwill | 229 228.00 | | 229 228.00 | 229 228.00 |
AR Technical installations, industrial equipment and tools | 92 404.00 | 91 912.00 | 492.00 | 92 404.00 |
AT Other tangible assets | 152 436.00 | 85 973.00 | 66 464.00 | 152 436.00 |
BH Other financial assets | 9 961.00 | | 9 961.00 | 9 961.00 |
BJ TOTAL (I) | 526 481.00 | 220 337.00 | 306 144.00 | 526 481.00 |
BT Goods | 1 861.00 | | 1 861.00 | 1 861.00 |
BX Customers and related accounts | 12 710.00 | | 12 710.00 | 12 710.00 |
BZ Other receivables | 14 217.00 | | 14 217.00 | 14 217.00 |
CD Marketable securities | 75.00 | | 75.00 | 75.00 |
CF Cash and cash equivalents | 79 039.00 | | 79 039.00 | 79 039.00 |
CJ TOTAL (II) | 107 903.00 | | 107 903.00 | 107 903.00 |
CO Grand total (0 to V) | 634 384.00 | 220 337.00 | 414 047.00 | 634 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DH Retained earnings | 317 956.00 | | | 317 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 510.00 | | | 50 510.00 |
DL TOTAL (I) | 385 235.00 | | | 385 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 445.00 | | | 3 445.00 |
DX Trade payables and related accounts | 8 374.00 | | | 8 374.00 |
DY Tax and social security liabilities | 14 993.00 | | | 14 993.00 |
EA Other liabilities | 2 000.00 | | | 2 000.00 |
EC TOTAL (IV) | 28 812.00 | | | 28 812.00 |
EE Grand total (I to V) | 414 047.00 | | | 414 047.00 |
EG Accrued income and payables due within one year | 28 812.00 | | | 28 812.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 54 174.00 | | 54 174.00 | 54 174.00 |
FG Production sold - services | 155 940.00 | | 155 940.00 | 155 940.00 |
FJ Net sales | 210 114.00 | | 210 114.00 | 210 114.00 |
FN Capitalized production | | | 3 342.00 | |
FQ Other income | | | 111.00 | |
FR Total operating income (I) | | | 213 566.00 | |
FS Purchases of goods (including customs duties) | | | 20 041.00 | |
FT Inventory change (goods) | | | 23.00 | |
FU Purchases of raw materials and other supplies | | | 208.00 | |
FW Other purchases and external expenses | | | 51 825.00 | |
FX Taxes, duties, and similar payments | | | 4 206.00 | |
FY Salaries and Wages | | | 51 008.00 | |
FZ Social Security Contributions | | | 5 841.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 244.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 149 413.00 | |
GG - OPERATING RESULT (I - II) | | | 64 154.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
HE Exceptional expenses on management operations | 2 100.00 | | | 2 100.00 |
HH Total exceptional expenses (VIII) | 2 100.00 | | | 2 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 100.00 | | | -2 100.00 |
HK Income tax | 11 545.00 | | | 11 545.00 |
HL TOTAL REVENUE (I + III + V + VII) | 213 567.00 | | | 213 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 058.00 | | | 163 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 510.00 | | | 50 510.00 |
| |
| 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 | 508 130.00 | | 18 351.00 | 508 130.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 42 452.00 | | | 42 452.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 961.00 | |
I4 DECREASES Grand Total | | | 526 481.00 | |
IN DECREASES Start-up, development, or research expenses | | | 42 452.00 | |
IO DECREASES Total including other intangible assets | | | 229 228.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 244 840.00 | |
KD ACQUISITIONS Total including other intangible assets | 229 228.00 | | | 229 228.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 226 489.00 | | 18 351.00 | 226 489.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 961.00 | | | 9 961.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 204 093.00 | 16 244.00 | | 204 093.00 |
CY DEPRECIATION Start-up, development, or research expenses | 42 452.00 | | | 42 452.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 161 641.00 | 16 244.00 | | 161 641.00 |
| |
| 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 | 8 374.00 | 8 374.00 | | 8 374.00 |
8C Staff and Related Accounts | 5 991.00 | 5 991.00 | | 5 991.00 |
8D Social Security and Other Social Organizations | 4 640.00 | 4 640.00 | | 4 640.00 |
8E Income Taxes | 564.00 | 564.00 | | 564.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
UT Other financial assets | 9 961.00 | | 9 961.00 | 9 961.00 |
UX Other trade receivables | 12 710.00 | 12 710.00 | | 12 710.00 |
VB VAT | 482.00 | 482.00 | | 482.00 |
VI Group and Associates | 3 445.00 | 3 445.00 | | 3 445.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 735.00 | 13 735.00 | | 13 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 888.00 | 26 927.00 | 9 961.00 | 36 888.00 |
VW VAT | 3 799.00 | 3 799.00 | | 3 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 812.00 | 28 812.00 | | 28 812.00 |
| |
| 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 | 3 377.00 | | | 3 377.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 196.00 | | | 3 196.00 |
ST Other accounts | 27 786.00 | | | 27 786.00 |
XQ Rental, rental and co-ownership charges | 20 844.00 | | | 20 844.00 |
YW Business tax | 829.00 | | | 829.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 206.00 | | | 4 206.00 |
YY Amount of VAT collected | 24 035.00 | | | 24 035.00 |
YZ Total deductible VAT on goods and services | 9 305.00 | | | 9 305.00 |
ZE Dividends | 41 062.00 | | | 41 062.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 825.00 | | | 51 825.00 |
| |
| 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 |
