| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 706.00 | 496.00 | 1 210.00 | 1 706.00 |
AH Goodwill | 138 400.00 | | 138 400.00 | 138 400.00 |
AP Buildings | 15 817.00 | 7 155.00 | 8 663.00 | 15 817.00 |
AR Technical installations, industrial equipment and tools | 10 370.00 | 7 950.00 | 2 420.00 | 10 370.00 |
AT Other tangible assets | 74 588.00 | 23 666.00 | 50 922.00 | 74 588.00 |
BH Other financial assets | 1 320.00 | | 1 320.00 | 1 320.00 |
BJ TOTAL (I) | 242 365.00 | 39 266.00 | 203 099.00 | 242 365.00 |
BL Raw materials, supplies | 2 221.00 | | 2 221.00 | 2 221.00 |
BV Advances and down payments on orders | 600.00 | | 600.00 | 600.00 |
BX Customers and related accounts | 13 708.00 | | 13 708.00 | 13 708.00 |
BZ Other receivables | 4 833.00 | | 4 833.00 | 4 833.00 |
CF Cash and cash equivalents | 55 215.00 | | 55 215.00 | 55 215.00 |
CH Prepaid expenses | 210.00 | | 210.00 | 210.00 |
CJ TOTAL (II) | 76 787.00 | | 76 787.00 | 76 787.00 |
CO Grand total (0 to V) | 319 152.00 | 39 266.00 | 279 886.00 | 319 152.00 |
CP Shares due in less than one year | 1 320.00 | | | 1 320.00 |
CU Other investments | 164.00 | | 164.00 | 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 198 653.00 | 182 399.00 | | 198 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 727.00 | 16 254.00 | | 18 727.00 |
DL TOTAL (I) | 228 380.00 | 209 653.00 | | 228 380.00 |
DU Loans and Debts from Credit Institutions (3) | 19 208.00 | 7 108.00 | | 19 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 950.00 | 4 516.00 | | 7 950.00 |
DW Advances and down payments received on current orders | 4 845.00 | 10 555.00 | | 4 845.00 |
DX Trade payables and related accounts | 14 521.00 | 21 551.00 | | 14 521.00 |
DY Tax and social security liabilities | 4 982.00 | 3 212.00 | | 4 982.00 |
EA Other liabilities | | 1 231.00 | | |
EC TOTAL (IV) | 51 506.00 | 48 173.00 | | 51 506.00 |
EE Grand total (I to V) | 279 886.00 | 257 826.00 | | 279 886.00 |
EG Accrued income and payables due within one year | 37 201.00 | 44 079.00 | | 37 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 231 758.00 | | 231 758.00 | 231 758.00 |
FJ Net sales | 231 758.00 | | 231 758.00 | 231 758.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 83.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 231 844.00 | |
FV Inventory change (raw materials and supplies) | | | 2 229.00 | |
FW Other purchases and external expenses | | | 167 566.00 | |
FX Taxes, duties, and similar payments | | | 6 722.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 6 771.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 348.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 214 658.00 | |
GG - OPERATING RESULT (I - II) | | | 17 185.00 | |
GR Interest and similar expenses | | | 170.00 | |
GU Total financial expenses (VI) | | | 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 83.00 | 92.00 | | 83.00 |
A2 TOTAL ASSETS | 6 771.00 | 6 336.00 | | 6 771.00 |
HA Exceptional income from management transactions | 1 431.00 | 2 273.00 | | 1 431.00 |
HB Exceptional income from capital transactions | 15 833.00 | 10 000.00 | | 15 833.00 |
HD Total exceptional income (VII) | 17 264.00 | 12 273.00 | | 17 264.00 |
HE Exceptional expenses on management operations | | 34.00 | | |
HF Exceptional expenses on capital transactions | 12 111.00 | 3 389.00 | | 12 111.00 |
HH Total exceptional expenses (VIII) | 12 111.00 | 3 423.00 | | 12 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 153.00 | 8 850.00 | | 5 153.00 |
HK Income tax | 3 442.00 | 2 987.00 | | 3 442.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 108.00 | 217 390.00 | | 249 108.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 381.00 | 201 136.00 | | 230 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 727.00 | 16 254.00 | | 18 727.00 |
| |
| 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 | 212 420.00 | | 45 489.00 | 212 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 484.00 | |
I4 DECREASES Grand Total | | 15 544.00 | 242 365.00 | |
IO DECREASES Total including other intangible assets | | | 140 106.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 544.00 | 100 775.00 | |
KD ACQUISITIONS Total including other intangible assets | 138 799.00 | | 1 307.00 | 138 799.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 72 137.00 | | 44 182.00 | 72 137.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 484.00 | | | 1 484.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 351.00 | 13 348.00 | 3 432.00 | 29 351.00 |
PE DEPRECIATION Total including other intangible assets | 399.00 | 97.00 | | 399.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 952.00 | 13 251.00 | 3 432.00 | 28 952.00 |
| |
| 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 | 14 521.00 | 14 521.00 | | 14 521.00 |
8E Income Taxes | 454.00 | 454.00 | | 454.00 |
UT Other financial assets | 1 320.00 | 1 320.00 | | 1 320.00 |
UX Other trade receivables | 13 708.00 | 13 708.00 | | 13 708.00 |
VB VAT | 4 345.00 | 4 345.00 | | 4 345.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 19 194.00 | 4 888.00 | 14 306.00 | 19 194.00 |
VI Group and Associates | 7 950.00 | 7 950.00 | | 7 950.00 |
VJ Loans taken out during the year | 20 000.00 | | | 20 000.00 |
VK Loans repaid during the year | 7 908.00 | | | 7 908.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 488.00 | 488.00 | | 488.00 |
VS Prepaid expenses | 210.00 | 210.00 | | 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 070.00 | 20 070.00 | | 20 070.00 |
VW VAT | 4 528.00 | 4 528.00 | | 4 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 662.00 | 32 356.00 | 14 306.00 | 46 662.00 |
| |
| 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 | 5 016.00 | 2 670.00 | | 5 016.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 038.00 | 4 093.00 | | 4 038.00 |
ST Other accounts | 27 046.00 | 19 743.00 | | 27 046.00 |
XQ Rental, rental and co-ownership charges | 14 464.00 | 16 678.00 | | 14 464.00 |
YT Subcontracting | 119 435.00 | 113 784.00 | | 119 435.00 |
YV Retrocessions of fees, commissions and brokerage | 2 583.00 | 1 072.00 | | 2 583.00 |
YW Business tax | 1 706.00 | 1 708.00 | | 1 706.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 722.00 | 4 378.00 | | 6 722.00 |
YY Amount of VAT collected | 33 955.00 | 33 499.00 | | 33 955.00 |
YZ Total deductible VAT on goods and services | 27 937.00 | 26 218.00 | | 27 937.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 167 566.00 | 155 369.00 | | 167 566.00 |
