| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 436.00 | 2 436.00 | | 2 436.00 |
AT Other tangible assets | 67 633.00 | 67 384.00 | 249.00 | 67 633.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 70 119.00 | 69 820.00 | 298.00 | 70 119.00 |
BN Goods in progress | 18 150.00 | | 18 150.00 | 18 150.00 |
BX Customers and related accounts | 85 437.00 | | 85 437.00 | 85 437.00 |
BZ Other receivables | 15 194.00 | | 15 194.00 | 15 194.00 |
CD Marketable securities | 133 935.00 | | 133 935.00 | 133 935.00 |
CF Cash and cash equivalents | 113 567.00 | | 113 567.00 | 113 567.00 |
CJ TOTAL (II) | 366 284.00 | | 366 284.00 | 366 284.00 |
CO Grand total (0 to V) | 436 402.00 | 69 820.00 | 366 582.00 | 436 402.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 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 | 184 178.00 | 155 887.00 | | 184 178.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 433.00 | 28 291.00 | | 2 433.00 |
DL TOTAL (I) | 194 995.00 | 192 562.00 | | 194 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125 781.00 | 125 781.00 | | 125 781.00 |
DX Trade payables and related accounts | 2 548.00 | 5 457.00 | | 2 548.00 |
DY Tax and social security liabilities | 30 906.00 | 19 579.00 | | 30 906.00 |
EA Other liabilities | 12 351.00 | 15 775.00 | | 12 351.00 |
EC TOTAL (IV) | 171 587.00 | 166 593.00 | | 171 587.00 |
EE Grand total (I to V) | 366 582.00 | 359 155.00 | | 366 582.00 |
EG Accrued income and payables due within one year | 171 587.00 | 166 593.00 | | 171 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 271 459.00 | | 271 459.00 | 271 459.00 |
FJ Net sales | 271 459.00 | | 271 459.00 | 271 459.00 |
FM Inventory production | | | 7 550.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3.00 | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 279 039.00 | |
FU Purchases of raw materials and other supplies | | | 49 777.00 | |
FW Other purchases and external expenses | | | 70 783.00 | |
FX Taxes, duties, and similar payments | | | 4 536.00 | |
FY Salaries and Wages | | | 121 474.00 | |
FZ Social Security Contributions | | | 28 182.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 780.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 275 561.00 | |
GG - OPERATING RESULT (I - II) | | | 3 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3.00 | 1 958.00 | | 3.00 |
A2 TOTAL ASSETS | 6 243.00 | 37 900.00 | | 6 243.00 |
HA Exceptional income from management transactions | | 5 560.00 | | |
HD Total exceptional income (VII) | | 5 560.00 | | |
HE Exceptional expenses on management operations | 482.00 | 4 697.00 | | 482.00 |
HH Total exceptional expenses (VIII) | 482.00 | 4 697.00 | | 482.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -482.00 | 863.00 | | -482.00 |
HK Income tax | 563.00 | 4 483.00 | | 563.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 039.00 | 387 205.00 | | 279 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276 606.00 | 358 914.00 | | 276 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 433.00 | 28 291.00 | | 2 433.00 |
| |
| 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 | 70 119.00 | | | 70 119.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 70 119.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 070.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 070.00 | | | 70 070.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 040.00 | 780.00 | | 69 040.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 040.00 | 780.00 | | 69 040.00 |
| |
| 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 | 2 548.00 | 2 548.00 | | 2 548.00 |
8D Social Security and Other Social Organizations | 13 649.00 | 13 649.00 | | 13 649.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 351.00 | 12 351.00 | | 12 351.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 85 437.00 | 85 437.00 | | 85 437.00 |
VB VAT | 13 515.00 | 13 515.00 | | 13 515.00 |
VI Group and Associates | 125 781.00 | 125 781.00 | | 125 781.00 |
VM Income taxes | 1 679.00 | 1 679.00 | | 1 679.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 681.00 | 100 681.00 | | 100 681.00 |
VW VAT | 17 257.00 | 17 257.00 | | 17 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 587.00 | 171 587.00 | | 171 587.00 |
| |
| 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 | 3 111.00 | 2 357.00 | | 3 111.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 465.00 | 5 500.00 | | 4 465.00 |
ST Other accounts | 24 189.00 | 41 951.00 | | 24 189.00 |
XQ Rental, rental and co-ownership charges | 38 400.00 | 39 235.00 | | 38 400.00 |
YT Subcontracting | 2 868.00 | 14 287.00 | | 2 868.00 |
YU External personnel | 861.00 | 849.00 | | 861.00 |
YW Business tax | 1 425.00 | 1 953.00 | | 1 425.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 536.00 | 4 310.00 | | 4 536.00 |
YY Amount of VAT collected | 29 075.00 | 34 082.00 | | 29 075.00 |
YZ Total deductible VAT on goods and services | 20 550.00 | 28 904.00 | | 20 550.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 70 783.00 | 101 822.00 | | 70 783.00 |
| |
| 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 | 2.00 | | | 2.00 |
