| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 37 643.00 | 37 643.00 | | 37 643.00 |
AR Technical installations, industrial equipment and tools | 5 650.00 | 5 650.00 | | 5 650.00 |
AT Other tangible assets | 23 540.00 | 22 971.00 | 569.00 | 23 540.00 |
BH Other financial assets | 305.00 | | 305.00 | 305.00 |
BJ TOTAL (I) | 2 156 529.00 | 66 263.00 | 2 090 266.00 | 2 156 529.00 |
BX Customers and related accounts | 251 056.00 | | 251 056.00 | 251 056.00 |
BZ Other receivables | 38 785.00 | | 38 785.00 | 38 785.00 |
CF Cash and cash equivalents | 24 432.00 | | 24 432.00 | 24 432.00 |
CH Prepaid expenses | 7 752.00 | | 7 752.00 | 7 752.00 |
CJ TOTAL (II) | 322 025.00 | | 322 025.00 | 322 025.00 |
CO Grand total (0 to V) | 2 478 554.00 | 66 263.00 | 2 412 291.00 | 2 478 554.00 |
CP Shares due in less than one year | 305.00 | | | 305.00 |
CU Other investments | 2 089 392.00 | | 2 089 392.00 | 2 089 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 592.00 | 37 592.00 | | 37 592.00 |
DB Share, merger, contribution premiums, etc. | 408.00 | 408.00 | | 408.00 |
DD Legal reserve (1) | 3 759.00 | 3 759.00 | | 3 759.00 |
DG Other reserves | 1 838 867.00 | 1 827 386.00 | | 1 838 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 611.00 | 15 182.00 | | 14 611.00 |
DK Regulated provisions | 236.00 | 236.00 | | 236.00 |
DL TOTAL (I) | 1 895 474.00 | 1 884 562.00 | | 1 895 474.00 |
DU Loans and Debts from Credit Institutions (3) | | 6 100.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 14 421.00 | 4 249.00 | | 14 421.00 |
DX Trade payables and related accounts | 3 263.00 | 5 161.00 | | 3 263.00 |
DY Tax and social security liabilities | 103 798.00 | 68 944.00 | | 103 798.00 |
EA Other liabilities | 395 336.00 | 454 275.00 | | 395 336.00 |
EC TOTAL (IV) | 516 818.00 | 538 729.00 | | 516 818.00 |
EE Grand total (I to V) | 2 412 291.00 | 2 423 292.00 | | 2 412 291.00 |
EG Accrued income and payables due within one year | 516 818.00 | 538 729.00 | | 516 818.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 6 100.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 487 269.00 | | 487 269.00 | 487 269.00 |
FJ Net sales | 487 269.00 | | 487 269.00 | 487 269.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 771.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 503 041.00 | |
FW Other purchases and external expenses | | | 45 275.00 | |
FX Taxes, duties, and similar payments | | | 3 984.00 | |
FY Salaries and Wages | | | 373 760.00 | |
FZ Social Security Contributions | | | 57 750.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 472.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 481 257.00 | |
GG - OPERATING RESULT (I - II) | | | 21 785.00 | |
GL Other interest and similar income | | | 473.00 | |
GP Total financial income (V) | | | 473.00 | |
GR Interest and similar expenses | | | 5 727.00 | |
GU Total financial expenses (VI) | | | 5 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 771.00 | 22 173.00 | | 15 771.00 |
HB Exceptional income from capital transactions | 1 200.00 | | | 1 200.00 |
HC Reversals of provisions and transfers of expenses | | 287.00 | | |
HD Total exceptional income (VII) | 1 200.00 | 287.00 | | 1 200.00 |
HF Exceptional expenses on capital transactions | 1 200.00 | | | 1 200.00 |
HH Total exceptional expenses (VIII) | 1 200.00 | | | 1 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 287.00 | | |
HK Income tax | 1 919.00 | 1 138.00 | | 1 919.00 |
HL TOTAL REVENUE (I + III + V + VII) | 504 714.00 | 386 234.00 | | 504 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 490 103.00 | 371 053.00 | | 490 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 611.00 | 15 182.00 | | 14 611.00 |
HP References: Equipment leasing | 4 940.00 | 1 715.00 | | 4 940.00 |
| |
| 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 | 2 156 923.00 | | 806.00 | 2 156 923.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 200.00 | 2 089 697.00 | |
I4 DECREASES Grand Total | | 1 200.00 | 2 156 529.00 | |
IO DECREASES Total including other intangible assets | | | 37 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 190.00 | |
KD ACQUISITIONS Total including other intangible assets | 37 643.00 | | | 37 643.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 384.00 | | 806.00 | 28 384.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 090 897.00 | | | 2 090 897.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 791.00 | 472.00 | | 65 791.00 |
PE DEPRECIATION Total including other intangible assets | 37 407.00 | 236.00 | | 37 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 384.00 | 237.00 | | 28 384.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 236.00 | | | 236.00 |
7C Grand total | 236.00 | | | 236.00 |
| |
| 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 | 3 263.00 | 3 263.00 | | 3 263.00 |
8C Staff and Related Accounts | 22 670.00 | 22 670.00 | | 22 670.00 |
8D Social Security and Other Social Organizations | 16 048.00 | 16 048.00 | | 16 048.00 |
8K Other liabilities (including liabilities related to repo transactions) | 395 336.00 | 395 336.00 | | 395 336.00 |
UT Other financial assets | 305.00 | 305.00 | | 305.00 |
UX Other trade receivables | 251 056.00 | 251 056.00 | | 251 056.00 |
VB VAT | 209.00 | 209.00 | | 209.00 |
VI Group and Associates | 14 421.00 | 14 421.00 | | 14 421.00 |
VM Income taxes | 1 797.00 | 1 797.00 | | 1 797.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 818.00 | 2 818.00 | | 2 818.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 779.00 | 36 779.00 | | 36 779.00 |
VS Prepaid expenses | 7 752.00 | 7 752.00 | | 7 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 897.00 | 297 897.00 | | 297 897.00 |
VW VAT | 62 263.00 | 62 263.00 | | 62 263.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 516 818.00 | 516 818.00 | | 516 818.00 |
| |
| 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 | 2 547.00 | 2 179.00 | | 2 547.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 884.00 | 4 210.00 | | 4 884.00 |
ST Other accounts | 21 107.00 | 19 525.00 | | 21 107.00 |
XQ Rental, rental and co-ownership charges | 19 284.00 | 18 912.00 | | 19 284.00 |
YW Business tax | 1 437.00 | 1 391.00 | | 1 437.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 984.00 | 3 570.00 | | 3 984.00 |
YY Amount of VAT collected | 85 741.00 | 71 719.00 | | 85 741.00 |
YZ Total deductible VAT on goods and services | 9 945.00 | 7 883.00 | | 9 945.00 |
ZE Dividends | 3 700.00 | | | 3 700.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45 275.00 | 42 648.00 | | 45 275.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
