| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 189.00 | 1 189.00 | | 1 189.00 |
AH Goodwill | 42 336.00 | | 42 336.00 | 42 336.00 |
AR Technical installations, industrial equipment and tools | 26 542.00 | 19 877.00 | 6 665.00 | 26 542.00 |
AT Other tangible assets | 208 436.00 | 194 694.00 | 13 742.00 | 208 436.00 |
BD Other fixed assets | 90.00 | | 90.00 | 90.00 |
BH Other financial assets | 6 696.00 | | 6 696.00 | 6 696.00 |
BJ TOTAL (I) | 285 289.00 | 215 760.00 | 69 529.00 | 285 289.00 |
BZ Other receivables | 961.00 | | 961.00 | 961.00 |
CF Cash and cash equivalents | 193 694.00 | | 193 694.00 | 193 694.00 |
CJ TOTAL (II) | 194 655.00 | | 194 655.00 | 194 655.00 |
CO Grand total (0 to V) | 479 944.00 | 215 760.00 | 264 184.00 | 479 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 500.00 | | | 62 500.00 |
DD Legal reserve (1) | 6 250.00 | | | 6 250.00 |
DG Other reserves | 4 221.00 | | | 4 221.00 |
DH Retained earnings | 42 103.00 | | | 42 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 219.00 | | | 43 219.00 |
DL TOTAL (I) | 158 293.00 | | | 158 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 774.00 | | | 22 774.00 |
DX Trade payables and related accounts | 27 557.00 | | | 27 557.00 |
DY Tax and social security liabilities | 42 265.00 | | | 42 265.00 |
EA Other liabilities | 13 296.00 | | | 13 296.00 |
EC TOTAL (IV) | 105 891.00 | | | 105 891.00 |
EE Grand total (I to V) | 264 184.00 | | | 264 184.00 |
EG Accrued income and payables due within one year | 105 891.00 | | | 105 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 145 309.00 | | 145 309.00 | 145 309.00 |
FJ Net sales | 145 309.00 | | 145 309.00 | 145 309.00 |
FR Total operating income (I) | | | 145 309.00 | |
FS Purchases of goods (including customs duties) | | | 2 935.00 | |
FU Purchases of raw materials and other supplies | | | 829.00 | |
FW Other purchases and external expenses | | | 33 858.00 | |
FX Taxes, duties, and similar payments | | | 3 842.00 | |
FY Salaries and Wages | | | 29 354.00 | |
FZ Social Security Contributions | | | 16 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 755.00 | |
GE Other Expenses | | | 641.00 | |
GF Total Operating Expenses (II) | | | 91 521.00 | |
GG - OPERATING RESULT (I - II) | | | 53 789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HE Exceptional expenses on management operations | 465.00 | | | 465.00 |
HH Total exceptional expenses (VIII) | 465.00 | | | 465.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -464.00 | | | -464.00 |
HK Income tax | 10 106.00 | | | 10 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 311.00 | | | 145 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 092.00 | | | 102 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 219.00 | | | 43 219.00 |
| |
| 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 | | | 285 289.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 6 786.00 | |
I4 DECREASES Grand Total | | | 285 289.00 | |
IO DECREASES Total including other intangible assets | | | 43 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 234 978.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 43 525.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 234 978.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 786.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 215 760.00 | | |
PE DEPRECIATION Total including other intangible assets | | 1 189.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 214 571.00 | | |
| |
| 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 | 27 557.00 | 27 557.00 | | 27 557.00 |
8C Staff and Related Accounts | 6 863.00 | 6 863.00 | | 6 863.00 |
8D Social Security and Other Social Organizations | 13 151.00 | 13 151.00 | | 13 151.00 |
8E Income Taxes | 16 091.00 | 16 091.00 | | 16 091.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 296.00 | 13 296.00 | | 13 296.00 |
UT Other financial assets | 6 696.00 | 6 696.00 | | 6 696.00 |
VB VAT | 961.00 | 961.00 | | 961.00 |
VI Group and Associates | 22 774.00 | 22 774.00 | | 22 774.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 656.00 | 7 656.00 | | 7 656.00 |
VW VAT | 6 160.00 | 6 160.00 | | 6 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 891.00 | 105 891.00 | | 105 891.00 |
| |
| 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 | 2 850.00 | | | 2 850.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 000.00 | | | 3 000.00 |
ST Other accounts | 8 667.00 | | | 8 667.00 |
XQ Rental, rental and co-ownership charges | 21 990.00 | | | 21 990.00 |
YT Subcontracting | 200.00 | | | 200.00 |
YW Business tax | 992.00 | | | 992.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 842.00 | | | 3 842.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 858.00 | | | 33 858.00 |
