| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 280.00 | 280.00 | | 280.00 |
AR Technical installations, industrial equipment and tools | 457 820.00 | 435 063.00 | 22 757.00 | 457 820.00 |
AT Other tangible assets | 149 490.00 | 73 143.00 | 76 347.00 | 149 490.00 |
BH Other financial assets | 8 218.00 | | 8 218.00 | 8 218.00 |
BJ TOTAL (I) | 1 115 808.00 | 508 486.00 | 607 321.00 | 1 115 808.00 |
BT Goods | 7 991.00 | | 7 991.00 | 7 991.00 |
BX Customers and related accounts | 2 078 294.00 | 11 365.00 | 2 066 929.00 | 2 078 294.00 |
BZ Other receivables | 155 428.00 | | 155 428.00 | 155 428.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 925 009.00 | | 925 009.00 | 925 009.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 466 721.00 | 11 365.00 | 3 455 356.00 | 3 466 721.00 |
CO Grand total (0 to V) | 4 582 529.00 | 519 851.00 | 4 062 678.00 | 4 582 529.00 |
CP Shares due in less than one year | 8 218.00 | | | 8 218.00 |
CU Other investments | 500 000.00 | | 500 000.00 | 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 55 000.00 | | 55 000.00 |
DD Legal reserve (1) | 5 500.00 | 5 500.00 | | 5 500.00 |
DG Other reserves | 137 992.00 | 137 992.00 | | 137 992.00 |
DH Retained earnings | 2 181 475.00 | 2 200 115.00 | | 2 181 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 361 065.00 | 195 646.00 | | 361 065.00 |
DL TOTAL (I) | 2 741 032.00 | 2 594 253.00 | | 2 741 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 965.00 | 2 471.00 | | 2 965.00 |
DX Trade payables and related accounts | 656 729.00 | 590 929.00 | | 656 729.00 |
DY Tax and social security liabilities | 506 478.00 | 338 905.00 | | 506 478.00 |
EA Other liabilities | 155 474.00 | 79 958.00 | | 155 474.00 |
EC TOTAL (IV) | 1 321 645.00 | 1 012 264.00 | | 1 321 645.00 |
EE Grand total (I to V) | 4 062 678.00 | 3 606 517.00 | | 4 062 678.00 |
EG Accrued income and payables due within one year | 1 321 645.00 | 1 012 264.00 | | 1 321 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 218.00 | | 2 218.00 | 2 218.00 |
FG Production sold - services | 6 468 446.00 | | 6 468 446.00 | 6 468 446.00 |
FJ Net sales | 6 470 663.00 | | 6 470 663.00 | 6 470 663.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 74 513.00 | |
FQ Other income | | | 4 681.00 | |
FR Total operating income (I) | | | 6 549 857.00 | |
FS Purchases of goods (including customs duties) | | | 1 743 182.00 | |
FT Inventory change (goods) | | | 2 246.00 | |
FW Other purchases and external expenses | | | 1 421 131.00 | |
FX Taxes, duties, and similar payments | | | 79 127.00 | |
FY Salaries and Wages | | | 2 103 789.00 | |
FZ Social Security Contributions | | | 642 963.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 849.00 | |
GE Other Expenses | | | 7 205.00 | |
GF Total Operating Expenses (II) | | | 6 017 492.00 | |
GG - OPERATING RESULT (I - II) | | | 532 365.00 | |
GL Other interest and similar income | | | 1 115.00 | |
GP Total financial income (V) | | | 1 115.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 533 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 74 513.00 | 89 851.00 | | 74 513.00 |
HB Exceptional income from capital transactions | 6 917.00 | | | 6 917.00 |
HD Total exceptional income (VII) | 6 917.00 | | | 6 917.00 |
HE Exceptional expenses on management operations | 33 194.00 | 10 312.00 | | 33 194.00 |
HH Total exceptional expenses (VIII) | 33 194.00 | 10 312.00 | | 33 194.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 278.00 | -10 312.00 | | -26 278.00 |
HK Income tax | 146 138.00 | 52 790.00 | | 146 138.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 557 889.00 | 6 670 402.00 | | 6 557 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 196 824.00 | 6 474 756.00 | | 6 196 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 361 065.00 | 195 646.00 | | 361 065.00 |
HP References: Equipment leasing | 14 414.00 | 22 433.00 | | 14 414.00 |
| |
| 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 | 1 034 396.00 | | 81 986.00 | 1 034 396.00 |
I3 DECREASES Total Financial Fixed Assets | | | 508 218.00 | |
I4 DECREASES Grand Total | | 575.00 | 1 115 808.00 | |
IO DECREASES Total including other intangible assets | | | 280.00 | |
IY DECREASES Total Tangible Fixed Assets | | 575.00 | 607 310.00 | |
KD ACQUISITIONS Total including other intangible assets | 280.00 | | | 280.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 525 899.00 | | 81 986.00 | 525 899.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 508 218.00 | | | 508 218.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 491 212.00 | 17 849.00 | 575.00 | 491 212.00 |
PE DEPRECIATION Total including other intangible assets | 280.00 | | | 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 490 932.00 | 17 849.00 | 575.00 | 490 932.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 11 365.00 | | | 11 365.00 |
7B Total provisions for depreciation | 11 365.00 | | | 11 365.00 |
7C Grand total | 11 365.00 | | | 11 365.00 |
| |
| 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 | 656 729.00 | 656 729.00 | | 656 729.00 |
8C Staff and Related Accounts | 150 056.00 | 150 056.00 | | 150 056.00 |
8D Social Security and Other Social Organizations | 164 592.00 | 164 592.00 | | 164 592.00 |
8E Income Taxes | 106 546.00 | 106 546.00 | | 106 546.00 |
8K Other liabilities (including liabilities related to repo transactions) | 155 474.00 | 155 474.00 | | 155 474.00 |
UT Other financial assets | 8 218.00 | 8 218.00 | | 8 218.00 |
UX Other trade receivables | 2 078 294.00 | 2 078 294.00 | | 2 078 294.00 |
UY Staff and related accounts | 118.00 | 118.00 | | 118.00 |
VB VAT | 139 267.00 | 139 267.00 | | 139 267.00 |
VI Group and Associates | 32 966.00 | 32 966.00 | | 32 966.00 |
VQ Other Taxes, Duties, and Similar Debts | 51 434.00 | 51 434.00 | | 51 434.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 042.00 | 16 042.00 | | 16 042.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 241 940.00 | 2 241 940.00 | | 2 241 940.00 |
VW VAT | 3 849.00 | 3 849.00 | | 3 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 321 645.00 | 1 321 645.00 | | 1 321 645.00 |
| |
| 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 | 43 746.00 | 34 220.00 | | 43 746.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 276.00 | 25 387.00 | | 26 276.00 |
ST Other accounts | 269 972.00 | 295 596.00 | | 269 972.00 |
XQ Rental, rental and co-ownership charges | 99 434.00 | 79 300.00 | | 99 434.00 |
YQ Equipment leasing commitment | 41 712.00 | 50 132.00 | | 41 712.00 |
YT Subcontracting | 997 224.00 | 710 750.00 | | 997 224.00 |
YU External personnel | 28 225.00 | 133 697.00 | | 28 225.00 |
YW Business tax | 35 381.00 | 51 422.00 | | 35 381.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 79 127.00 | 85 642.00 | | 79 127.00 |
YY Amount of VAT collected | 3 170.00 | 1 997.00 | | 3 170.00 |
YZ Total deductible VAT on goods and services | 403 324.00 | 495 615.00 | | 403 324.00 |
ZE Dividends | 214 286.00 | | | 214 286.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 421 131.00 | 1 244 730.00 | | 1 421 131.00 |
| |
| 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 | 46.00 | | | 46.00 |
