| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 370 110.00 | 370 110.00 | | 370 110.00 |
AJ Other Intangible Assets | 25 579.00 | 25 579.00 | | 25 579.00 |
AR Technical installations, industrial equipment and tools | 17 865.00 | 17 865.00 | | 17 865.00 |
AT Other tangible assets | 20 493.00 | 20 493.00 | | 20 493.00 |
BH Other financial assets | 122.00 | | 122.00 | 122.00 |
BJ TOTAL (I) | 434 169.00 | 434 047.00 | 122.00 | 434 169.00 |
BT Goods | 23 509.00 | | 23 509.00 | 23 509.00 |
BX Customers and related accounts | 80 187.00 | 34 102.00 | 46 085.00 | 80 187.00 |
BZ Other receivables | 9 091.00 | | 9 091.00 | 9 091.00 |
CD Marketable securities | 46 892.00 | | 46 892.00 | 46 892.00 |
CF Cash and cash equivalents | 150 640.00 | | 150 640.00 | 150 640.00 |
CJ TOTAL (II) | 310 319.00 | 34 102.00 | 276 217.00 | 310 319.00 |
CO Grand total (0 to V) | 744 488.00 | 468 149.00 | 276 339.00 | 744 488.00 |
CP Shares due in less than one year | 122.00 | | | 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 120 413.00 | 111 809.00 | | 120 413.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 759.00 | 8 603.00 | | 40 759.00 |
DL TOTAL (I) | 169 556.00 | 128 797.00 | | 169 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 526.00 | 3 526.00 | | 3 526.00 |
DX Trade payables and related accounts | 24 007.00 | 27 668.00 | | 24 007.00 |
DY Tax and social security liabilities | 32 136.00 | 24 421.00 | | 32 136.00 |
EA Other liabilities | 47 114.00 | 46 403.00 | | 47 114.00 |
EC TOTAL (IV) | 106 783.00 | 102 019.00 | | 106 783.00 |
EE Grand total (I to V) | 276 339.00 | 230 816.00 | | 276 339.00 |
EG Accrued income and payables due within one year | 106 783.00 | 102 019.00 | | 106 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 565.00 | | 66 565.00 | 66 565.00 |
FJ Net sales | 66 565.00 | | 66 565.00 | 66 565.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 075.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 69 640.00 | |
FW Other purchases and external expenses | | | 19 085.00 | |
FX Taxes, duties, and similar payments | | | 849.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 19 934.00 | |
GG - OPERATING RESULT (I - II) | | | 49 706.00 | |
GL Other interest and similar income | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 726.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 075.00 | | | 3 075.00 |
HE Exceptional expenses on management operations | | 3 190.00 | | |
HH Total exceptional expenses (VIII) | | 3 190.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 190.00 | | |
HK Income tax | 8 967.00 | 2 081.00 | | 8 967.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 660.00 | 51 676.00 | | 69 660.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 901.00 | 43 072.00 | | 28 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 759.00 | 8 603.00 | | 40 759.00 |
| |
| 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 | 434 169.00 | | | 434 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122.00 | |
I4 DECREASES Grand Total | | | 434 169.00 | |
IO DECREASES Total including other intangible assets | | | 395 689.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 358.00 | |
KD ACQUISITIONS Total including other intangible assets | 395 689.00 | | | 395 689.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 358.00 | | | 38 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 122.00 | | | 122.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 434 047.00 | | | 434 047.00 |
PE DEPRECIATION Total including other intangible assets | 395 689.00 | | | 395 689.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 358.00 | | | 38 358.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 34 102.00 | | | 34 102.00 |
7B Total provisions for depreciation | 34 102.00 | | | 34 102.00 |
7C Grand total | 34 102.00 | | | 34 102.00 |
| |
| 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 | 24 007.00 | 24 007.00 | | 24 007.00 |
8D Social Security and Other Social Organizations | 84.00 | 84.00 | | 84.00 |
8E Income Taxes | 6 886.00 | 6 886.00 | | 6 886.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 114.00 | 47 114.00 | | 47 114.00 |
UT Other financial assets | 122.00 | 122.00 | | 122.00 |
UX Other trade receivables | 80 187.00 | 80 187.00 | | 80 187.00 |
VB VAT | 4 628.00 | 4 628.00 | | 4 628.00 |
VI Group and Associates | 3 526.00 | 3 526.00 | | 3 526.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 463.00 | 4 463.00 | | 4 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 400.00 | 89 400.00 | | 89 400.00 |
VW VAT | 25 166.00 | 25 166.00 | | 25 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 783.00 | 106 783.00 | | 106 783.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 704.00 | 3 777.00 | | 4 704.00 |
ST Other accounts | 1 600.00 | 3 751.00 | | 1 600.00 |
XQ Rental, rental and co-ownership charges | 6 095.00 | 9 255.00 | | 6 095.00 |
YV Retrocessions of fees, commissions and brokerage | 6 685.00 | 8 674.00 | | 6 685.00 |
YW Business tax | 849.00 | 977.00 | | 849.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 849.00 | 977.00 | | 849.00 |
YY Amount of VAT collected | 3 642.00 | 8 390.00 | | 3 642.00 |
YZ Total deductible VAT on goods and services | 2 431.00 | 3 236.00 | | 2 431.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 085.00 | 25 457.00 | | 19 085.00 |
