| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 174.00 | 174.00 | | 174.00 |
AR Technical installations, industrial equipment and tools | 41 871.00 | 41 743.00 | 128.00 | 41 871.00 |
AT Other tangible assets | 13 087.00 | 12 627.00 | 460.00 | 13 087.00 |
BH Other financial assets | 3 173.00 | | 3 173.00 | 3 173.00 |
BJ TOTAL (I) | 58 304.00 | 54 544.00 | 3 760.00 | 58 304.00 |
BL Raw materials, supplies | 12 893.00 | | 12 893.00 | 12 893.00 |
BX Customers and related accounts | 18 090.00 | 2 760.00 | 15 329.00 | 18 090.00 |
BZ Other receivables | 219.00 | | 219.00 | 219.00 |
CF Cash and cash equivalents | 35 110.00 | | 35 110.00 | 35 110.00 |
CH Prepaid expenses | 115.00 | | 115.00 | 115.00 |
CJ TOTAL (II) | 66 427.00 | 2 760.00 | 63 667.00 | 66 427.00 |
CO Grand total (0 to V) | 124 731.00 | 57 304.00 | 67 427.00 | 124 731.00 |
CP Shares due in less than one year | 3 173.00 | | | 3 173.00 |
CR Shares due in more than one year | 3 749.00 | | | 3 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 26 696.00 | 18 767.00 | | 26 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 253.00 | 7 929.00 | | 19 253.00 |
DL TOTAL (I) | 54 199.00 | 34 946.00 | | 54 199.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | | | 59.00 |
DV Miscellaneous Loans and Financial Debts (4) | 330.00 | 4 094.00 | | 330.00 |
DX Trade payables and related accounts | 3 076.00 | 8 863.00 | | 3 076.00 |
DY Tax and social security liabilities | 9 764.00 | 3 060.00 | | 9 764.00 |
EC TOTAL (IV) | 13 228.00 | 16 018.00 | | 13 228.00 |
EE Grand total (I to V) | 67 427.00 | 50 964.00 | | 67 427.00 |
EG Accrued income and payables due within one year | 13 228.00 | 16 018.00 | | 13 228.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 767.00 | | 91 767.00 | 91 767.00 |
FJ Net sales | 91 767.00 | | 91 767.00 | 91 767.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 91 769.00 | |
FU Purchases of raw materials and other supplies | | | 1 499.00 | |
FV Inventory change (raw materials and supplies) | | | 99.00 | |
FW Other purchases and external expenses | | | 35 409.00 | |
FX Taxes, duties, and similar payments | | | 3 925.00 | |
FY Salaries and Wages | | | 20 700.00 | |
FZ Social Security Contributions | | | 10 481.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 402.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 72 516.00 | |
GG - OPERATING RESULT (I - II) | | | 19 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 10 481.00 | 6 868.00 | | 10 481.00 |
HA Exceptional income from management transactions | | 383.00 | | |
HD Total exceptional income (VII) | | 383.00 | | |
HE Exceptional expenses on management operations | | 35.00 | | |
HH Total exceptional expenses (VIII) | | 35.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 348.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 769.00 | 71 059.00 | | 91 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 516.00 | 63 130.00 | | 72 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 253.00 | 7 929.00 | | 19 253.00 |
| |
| 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 | 58 304.00 | | | 58 304.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 173.00 | |
I4 DECREASES Grand Total | | | 58 304.00 | |
IO DECREASES Total including other intangible assets | | | 174.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 958.00 | |
KD ACQUISITIONS Total including other intangible assets | 174.00 | | | 174.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 958.00 | | | 54 958.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 173.00 | | | 3 173.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 142.00 | 402.00 | | 54 142.00 |
PE DEPRECIATION Total including other intangible assets | 174.00 | | | 174.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 968.00 | 402.00 | | 53 968.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 760.00 | | | 2 760.00 |
7B Total provisions for depreciation | 2 760.00 | | | 2 760.00 |
7C Grand total | 2 760.00 | | | 2 760.00 |
| |
| 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 | 3 076.00 | 3 076.00 | | 3 076.00 |
8D Social Security and Other Social Organizations | 3 758.00 | 3 758.00 | | 3 758.00 |
UT Other financial assets | 3 173.00 | 3 173.00 | | 3 173.00 |
UX Other trade receivables | 18 090.00 | 14 341.00 | 3 749.00 | 18 090.00 |
VB VAT | 219.00 | 219.00 | | 219.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VI Group and Associates | 330.00 | 330.00 | | 330.00 |
VS Prepaid expenses | 115.00 | 115.00 | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 596.00 | 17 847.00 | 3 749.00 | 21 596.00 |
VW VAT | 6 006.00 | 6 006.00 | | 6 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 228.00 | 13 228.00 | | 13 228.00 |
| |
| 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 | 1 920.00 | 2 800.00 | | 1 920.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 825.00 | 2 806.00 | | 2 825.00 |
ST Other accounts | 17 892.00 | 17 749.00 | | 17 892.00 |
XQ Rental, rental and co-ownership charges | 14 555.00 | 14 387.00 | | 14 555.00 |
YQ Equipment leasing commitment | 179.00 | | | 179.00 |
YT Subcontracting | 137.00 | 61.00 | | 137.00 |
YW Business tax | 2 005.00 | 2 150.00 | | 2 005.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 925.00 | 4 950.00 | | 3 925.00 |
YY Amount of VAT collected | 18 640.00 | 15 091.00 | | 18 640.00 |
YZ Total deductible VAT on goods and services | 17 688.00 | 11 801.00 | | 17 688.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 409.00 | 35 002.00 | | 35 409.00 |
