| |
| 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 | 5 499.00 | 4 709.00 | 790.00 | 5 499.00 |
AT Other tangible assets | 68 297.00 | 24 886.00 | 43 411.00 | 68 297.00 |
BH Other financial assets | 882.00 | | 882.00 | 882.00 |
BJ TOTAL (I) | 74 872.00 | 29 595.00 | 45 277.00 | 74 872.00 |
BL Raw materials, supplies | 1 542.00 | | 1 542.00 | 1 542.00 |
BX Customers and related accounts | 14 229.00 | | 14 229.00 | 14 229.00 |
BZ Other receivables | 2 550.00 | | 2 550.00 | 2 550.00 |
CD Marketable securities | 125 015.00 | | 125 015.00 | 125 015.00 |
CF Cash and cash equivalents | 88 244.00 | | 88 244.00 | 88 244.00 |
CJ TOTAL (II) | 231 579.00 | | 231 579.00 | 231 579.00 |
CO Grand total (0 to V) | 306 451.00 | 29 595.00 | 276 856.00 | 306 451.00 |
CP Shares due in less than one year | 882.00 | | | 882.00 |
CU Other investments | 195.00 | | 195.00 | 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 226 985.00 | 224 796.00 | | 226 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 314.00 | 2 189.00 | | 1 314.00 |
DL TOTAL (I) | 237 100.00 | 235 785.00 | | 237 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 922.00 | 22 922.00 | | 18 922.00 |
DX Trade payables and related accounts | 15 137.00 | 20 348.00 | | 15 137.00 |
DY Tax and social security liabilities | 5 688.00 | 15 885.00 | | 5 688.00 |
EA Other liabilities | 10.00 | 10.00 | | 10.00 |
EC TOTAL (IV) | 39 757.00 | 59 165.00 | | 39 757.00 |
EE Grand total (I to V) | 276 856.00 | 294 950.00 | | 276 856.00 |
EG Accrued income and payables due within one year | 39 757.00 | 59 165.00 | | 39 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 95 724.00 | 91 464.00 | 187 188.00 | 95 724.00 |
FD Production sold - goods | -509.00 | | -509.00 | -509.00 |
FG Production sold - services | 72 612.00 | 61 137.00 | 133 750.00 | 72 612.00 |
FJ Net sales | 167 828.00 | 152 601.00 | 320 429.00 | 167 828.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 320 430.00 | |
FU Purchases of raw materials and other supplies | | | 129 036.00 | |
FV Inventory change (raw materials and supplies) | | | -1 149.00 | |
FW Other purchases and external expenses | | | 26 119.00 | |
FX Taxes, duties, and similar payments | | | 10 681.00 | |
FY Salaries and Wages | | | 88 470.00 | |
FZ Social Security Contributions | | | 52 130.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 818.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 319 106.00 | |
GG - OPERATING RESULT (I - II) | | | 1 324.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 228.00 | |
GP Total financial income (V) | | | 228.00 | |
GR Interest and similar expenses | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 48 059.00 | 40 019.00 | | 48 059.00 |
HA Exceptional income from management transactions | 10.00 | | | 10.00 |
HB Exceptional income from capital transactions | | 11 250.00 | | |
HD Total exceptional income (VII) | 10.00 | 11 250.00 | | 10.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HF Exceptional expenses on capital transactions | | 3 317.00 | | |
HH Total exceptional expenses (VIII) | 2.00 | 3 317.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8.00 | 7 933.00 | | 8.00 |
HK Income tax | 202.00 | 251.00 | | 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 320 668.00 | 317 409.00 | | 320 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 319 354.00 | 315 220.00 | | 319 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 314.00 | 2 189.00 | | 1 314.00 |
| |
| 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 | 76 163.00 | | | 76 163.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 077.00 | |
I4 DECREASES Grand Total | | 1 290.00 | 74 872.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 290.00 | 73 796.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 086.00 | | | 75 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 077.00 | | | 1 077.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 067.00 | 13 818.00 | 1 290.00 | 17 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 067.00 | 13 818.00 | 1 290.00 | 17 067.00 |
| |
| 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 | 15 137.00 | 15 137.00 | | 15 137.00 |
8C Staff and Related Accounts | 2 598.00 | 2 598.00 | | 2 598.00 |
8D Social Security and Other Social Organizations | 1 031.00 | 1 031.00 | | 1 031.00 |
8E Income Taxes | 202.00 | 202.00 | | 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10.00 | 10.00 | | 10.00 |
UT Other financial assets | 882.00 | 882.00 | | 882.00 |
UX Other trade receivables | 14 229.00 | 14 229.00 | | 14 229.00 |
VB VAT | 2 519.00 | 2 519.00 | | 2 519.00 |
VI Group and Associates | 18 922.00 | 18 922.00 | | 18 922.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31.00 | 31.00 | | 31.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 660.00 | 17 660.00 | | 17 660.00 |
VW VAT | 1 857.00 | 1 857.00 | | 1 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 757.00 | 39 757.00 | | 39 757.00 |
| |
| 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 | 10 138.00 | 7 347.00 | | 10 138.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 064.00 | 5 060.00 | | 5 064.00 |
ST Other accounts | 14 822.00 | 14 866.00 | | 14 822.00 |
XQ Rental, rental and co-ownership charges | 4 647.00 | 3 840.00 | | 4 647.00 |
YT Subcontracting | 1 585.00 | 1 185.00 | | 1 585.00 |
YW Business tax | 543.00 | 539.00 | | 543.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 681.00 | 7 886.00 | | 10 681.00 |
YY Amount of VAT collected | 27 828.00 | 25 314.00 | | 27 828.00 |
YZ Total deductible VAT on goods and services | 30 508.00 | 28 626.00 | | 30 508.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 119.00 | 24 951.00 | | 26 119.00 |
| |
| 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 | 1.00 | | | 1.00 |
