| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 840.00 | 840.00 | | 840.00 |
AH Goodwill | 82 714.00 | | 82 714.00 | 82 714.00 |
AP Buildings | 20 630.00 | 19 131.00 | 1 499.00 | 20 630.00 |
AR Technical installations, industrial equipment and tools | 1 747.00 | 1 747.00 | | 1 747.00 |
AT Other tangible assets | 9 089.00 | 9 089.00 | | 9 089.00 |
BH Other financial assets | 1 614.00 | | 1 614.00 | 1 614.00 |
BJ TOTAL (I) | 117 041.00 | 30 806.00 | 86 234.00 | 117 041.00 |
BL Raw materials, supplies | 10 961.00 | | 10 961.00 | 10 961.00 |
BV Advances and down payments on orders | 1 400.00 | | 1 400.00 | 1 400.00 |
BZ Other receivables | 6 281.00 | | 6 281.00 | 6 281.00 |
CF Cash and cash equivalents | 25 592.00 | | 25 592.00 | 25 592.00 |
CJ TOTAL (II) | 44 233.00 | | 44 233.00 | 44 233.00 |
CO Grand total (0 to V) | 161 274.00 | 30 806.00 | 130 467.00 | 161 274.00 |
CU Other investments | 407.00 | | 407.00 | 407.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | | | 7 623.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 35 648.00 | | | 35 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 598.00 | | | 21 598.00 |
DL TOTAL (I) | 65 631.00 | | | 65 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 7 782.00 | | | 7 782.00 |
DY Tax and social security liabilities | 9 256.00 | | | 9 256.00 |
EA Other liabilities | 47 798.00 | | | 47 798.00 |
EC TOTAL (IV) | 64 836.00 | | | 64 836.00 |
EE Grand total (I to V) | 130 467.00 | | | 130 467.00 |
EG Accrued income and payables due within one year | 17 038.00 | | | 17 038.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 601.00 | | 135 601.00 | 135 601.00 |
FJ Net sales | 135 601.00 | | 135 601.00 | 135 601.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 308.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 137 923.00 | |
FU Purchases of raw materials and other supplies | | | 13 320.00 | |
FV Inventory change (raw materials and supplies) | | | 3 653.00 | |
FW Other purchases and external expenses | | | 24 654.00 | |
FX Taxes, duties, and similar payments | | | 1 888.00 | |
FY Salaries and Wages | | | 48 936.00 | |
FZ Social Security Contributions | | | 10 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 622.00 | |
GE Other Expenses | | | 530.00 | |
GF Total Operating Expenses (II) | | | 104 185.00 | |
GG - OPERATING RESULT (I - II) | | | 33 738.00 | |
GR Interest and similar expenses | | | 942.00 | |
GU Total financial expenses (VI) | | | 942.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -942.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 308.00 | | | 2 308.00 |
A2 TOTAL ASSETS | 6 682.00 | | | 6 682.00 |
A4 Equity method investments | 191.00 | | | 191.00 |
HE Exceptional expenses on management operations | 11 731.00 | | | 11 731.00 |
HH Total exceptional expenses (VIII) | 11 731.00 | | | 11 731.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 731.00 | | | -11 731.00 |
HK Income tax | -533.00 | | | -533.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 923.00 | | | 137 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 325.00 | | | 116 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 598.00 | | | 21 598.00 |
| |
| 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 | 117 041.00 | | | 117 041.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 021.00 | |
I4 DECREASES Grand Total | | | 117 041.00 | |
IO DECREASES Total including other intangible assets | | | 83 554.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 466.00 | |
KD ACQUISITIONS Total including other intangible assets | 83 554.00 | | | 83 554.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 466.00 | | | 31 466.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 021.00 | | | 2 021.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 184.00 | 622.00 | | 30 184.00 |
PE DEPRECIATION Total including other intangible assets | 840.00 | | | 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 345.00 | 622.00 | | 29 345.00 |
| |
| 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 | 7 782.00 | 7 782.00 | | 7 782.00 |
8C Staff and Related Accounts | 5 275.00 | 5 275.00 | | 5 275.00 |
8D Social Security and Other Social Organizations | 2 449.00 | 2 449.00 | | 2 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 798.00 | | | 47 798.00 |
UT Other financial assets | 1 614.00 | | 1 614.00 | 1 614.00 |
UY Staff and related accounts | 73.00 | 73.00 | | 73.00 |
VB VAT | 331.00 | 331.00 | | 331.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VK Loans repaid during the year | 681.00 | | | 681.00 |
VM Income taxes | 3 656.00 | 3 656.00 | | 3 656.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 221.00 | 2 221.00 | | 2 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 895.00 | 6 281.00 | 1 614.00 | 7 895.00 |
VW VAT | 1 532.00 | 1 532.00 | | 1 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 836.00 | 17 038.00 | | 64 836.00 |
| |
| 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 | 420.00 | | | 420.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 051.00 | | | 7 051.00 |
ST Other accounts | 9 934.00 | | | 9 934.00 |
XQ Rental, rental and co-ownership charges | 7 669.00 | | | 7 669.00 |
YW Business tax | 1 468.00 | | | 1 468.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 888.00 | | | 1 888.00 |
YY Amount of VAT collected | 27 120.00 | | | 27 120.00 |
YZ Total deductible VAT on goods and services | 9 164.00 | | | 9 164.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 654.00 | | | 24 654.00 |
| |
| 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 | 4.00 | | | 4.00 |
