| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 16 071.00 | | 16 071.00 | 16 071.00 |
AR Technical installations, industrial equipment and tools | 17 389.00 | 17 389.00 | | 17 389.00 |
AT Other tangible assets | 10 689.00 | 10 689.00 | | 10 689.00 |
BH Other financial assets | 1 220.00 | | 1 220.00 | 1 220.00 |
BJ TOTAL (I) | 45 390.00 | 28 077.00 | 17 313.00 | 45 390.00 |
BP Services in progress | | | | |
BT Goods | 8 410.00 | | 8 410.00 | 8 410.00 |
BX Customers and related accounts | 67 178.00 | | 67 178.00 | 67 178.00 |
BZ Other receivables | 1 733.00 | | 1 733.00 | 1 733.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 151 925.00 | | 151 925.00 | 151 925.00 |
CJ TOTAL (II) | 229 245.00 | | 229 245.00 | 229 245.00 |
CO Grand total (0 to V) | 274 636.00 | 28 077.00 | 246 558.00 | 274 636.00 |
CP Shares due in less than one year | 1 220.00 | | | 1 220.00 |
CU Other investments | 22.00 | | 22.00 | 22.00 |
| |
| 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 |
DG Other reserves | 182 763.00 | 178 394.00 | | 182 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 816.00 | 4 370.00 | | 1 816.00 |
DL TOTAL (I) | 192 964.00 | 191 148.00 | | 192 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 332.00 | 161.00 | | 332.00 |
DW Advances and down payments received on current orders | 7 736.00 | | | 7 736.00 |
DX Trade payables and related accounts | 7 189.00 | 6 809.00 | | 7 189.00 |
DY Tax and social security liabilities | 33 732.00 | 32 312.00 | | 33 732.00 |
EA Other liabilities | 4 606.00 | 1 943.00 | | 4 606.00 |
EC TOTAL (IV) | 53 594.00 | 41 225.00 | | 53 594.00 |
EE Grand total (I to V) | 246 558.00 | 232 373.00 | | 246 558.00 |
EG Accrued income and payables due within one year | 45 859.00 | 41 225.00 | | 45 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 279 085.00 | 24 454.00 | 303 539.00 | 279 085.00 |
FJ Net sales | 279 085.00 | 24 454.00 | 303 539.00 | 279 085.00 |
FM Inventory production | | | -13 280.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 96.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 290 379.00 | |
FS Purchases of goods (including customs duties) | | | 56 224.00 | |
FT Inventory change (goods) | | | -2 090.00 | |
FW Other purchases and external expenses | | | 133 691.00 | |
FX Taxes, duties, and similar payments | | | 3 140.00 | |
FY Salaries and Wages | | | 70 921.00 | |
FZ Social Security Contributions | | | 26 506.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 288 395.00 | |
GG - OPERATING RESULT (I - II) | | | 1 984.00 | |
GL Other interest and similar income | | | 205.00 | |
GP Total financial income (V) | | | 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 96.00 | 96.00 | | 96.00 |
HA Exceptional income from management transactions | | 1 251.00 | | |
HD Total exceptional income (VII) | | 1 251.00 | | |
HE Exceptional expenses on management operations | 45.00 | 200.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 200.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | 1 051.00 | | -45.00 |
HK Income tax | 328.00 | 171.00 | | 328.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 584.00 | 312 230.00 | | 290 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 768.00 | 307 860.00 | | 288 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 816.00 | 4 370.00 | | 1 816.00 |
| |
| 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 | 45 390.00 | | | 45 390.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 242.00 | |
I4 DECREASES Grand Total | | | 45 390.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 16 071.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 077.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 071.00 | | | 16 071.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 077.00 | | | 28 077.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 242.00 | | | 1 242.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 077.00 | | | 28 077.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 077.00 | | | 28 077.00 |
| |
| 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 | 7 189.00 | 7 189.00 | | 7 189.00 |
8C Staff and Related Accounts | 2 048.00 | 2 048.00 | | 2 048.00 |
8D Social Security and Other Social Organizations | 4 949.00 | 4 949.00 | | 4 949.00 |
8E Income Taxes | 328.00 | 328.00 | | 328.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 606.00 | 4 606.00 | | 4 606.00 |
UT Other financial assets | 1 220.00 | 1 220.00 | | 1 220.00 |
UX Other trade receivables | 67 178.00 | 67 178.00 | | 67 178.00 |
VB VAT | 1 733.00 | 1 733.00 | | 1 733.00 |
VI Group and Associates | 332.00 | 332.00 | | 332.00 |
VQ Other Taxes, Duties, and Similar Debts | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 131.00 | 70 131.00 | | 70 131.00 |
VW VAT | 26 057.00 | 26 057.00 | | 26 057.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 859.00 | 45 859.00 | | 45 859.00 |
| |
| 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 | 758.00 | 1 040.00 | | 758.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 674.00 | 4 769.00 | | 4 674.00 |
ST Other accounts | 116 669.00 | 94 402.00 | | 116 669.00 |
XQ Rental, rental and co-ownership charges | 12 348.00 | 10 965.00 | | 12 348.00 |
YT Subcontracting | | 500.00 | | |
YW Business tax | 2 382.00 | 2 348.00 | | 2 382.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 140.00 | 3 388.00 | | 3 140.00 |
YY Amount of VAT collected | 55 817.00 | 58 645.00 | | 55 817.00 |
YZ Total deductible VAT on goods and services | 15 696.00 | 15 583.00 | | 15 696.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 133 691.00 | 110 636.00 | | 133 691.00 |
| |
| 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 | 4.00 | | | 4.00 |
