| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 000.00 | 1 000.00 | | 1 000.00 |
AR Technical installations, industrial equipment and tools | 162.00 | 148.00 | 14.00 | 162.00 |
AT Other tangible assets | 26 762.00 | 13 933.00 | 12 829.00 | 26 762.00 |
BD Other fixed assets | 2 880.00 | | 2 880.00 | 2 880.00 |
BH Other financial assets | 1 340.00 | | 1 340.00 | 1 340.00 |
BJ TOTAL (I) | 152 144.00 | 87 081.00 | 65 063.00 | 152 144.00 |
BX Customers and related accounts | 54 195.00 | | 54 195.00 | 54 195.00 |
BZ Other receivables | 4 117.00 | | 4 117.00 | 4 117.00 |
CF Cash and cash equivalents | 2 393 892.00 | | 2 393 892.00 | 2 393 892.00 |
CH Prepaid expenses | 5 285.00 | | 5 285.00 | 5 285.00 |
CJ TOTAL (II) | 2 457 489.00 | | 2 457 489.00 | 2 457 489.00 |
CO Grand total (0 to V) | 2 609 633.00 | 87 081.00 | 2 522 552.00 | 2 609 633.00 |
CP Shares due in less than one year | 1 340.00 | | | 1 340.00 |
CU Other investments | 120 000.00 | 72 000.00 | 48 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 74 447.00 | 44 844.00 | | 74 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 052.00 | 80 604.00 | | 86 052.00 |
DL TOTAL (I) | 167 100.00 | 132 047.00 | | 167 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 344.00 | 2 256.00 | | 344.00 |
DX Trade payables and related accounts | 21 013.00 | 12 746.00 | | 21 013.00 |
DY Tax and social security liabilities | 56 641.00 | 50 514.00 | | 56 641.00 |
EA Other liabilities | 2 277 455.00 | 2 411 409.00 | | 2 277 455.00 |
EC TOTAL (IV) | 2 355 453.00 | 2 476 925.00 | | 2 355 453.00 |
EE Grand total (I to V) | 2 522 552.00 | 2 608 973.00 | | 2 522 552.00 |
EG Accrued income and payables due within one year | 2 355 453.00 | 2 476 925.00 | | 2 355 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 636 532.00 | | 636 532.00 | 636 532.00 |
FJ Net sales | 636 532.00 | | 636 532.00 | 636 532.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 636 534.00 | |
FW Other purchases and external expenses | | | 145 288.00 | |
FX Taxes, duties, and similar payments | | | 3 182.00 | |
FY Salaries and Wages | | | 231 271.00 | |
FZ Social Security Contributions | | | 72 457.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 322.00 | |
GE Other Expenses | | | 369.00 | |
GF Total Operating Expenses (II) | | | 456 890.00 | |
GG - OPERATING RESULT (I - II) | | | 179 645.00 | |
GQ Financial allocations to depreciation and provisions | | | 48 000.00 | |
GU Total financial expenses (VI) | | | 48 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 583.00 | | |
HA Exceptional income from management transactions | 572.00 | 6 221.00 | | 572.00 |
HD Total exceptional income (VII) | 572.00 | 6 221.00 | | 572.00 |
HE Exceptional expenses on management operations | 1 301.00 | 666.00 | | 1 301.00 |
HH Total exceptional expenses (VIII) | 1 301.00 | 666.00 | | 1 301.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -729.00 | 5 555.00 | | -729.00 |
HK Income tax | 44 864.00 | 35 004.00 | | 44 864.00 |
HL TOTAL REVENUE (I + III + V + VII) | 637 106.00 | 566 928.00 | | 637 106.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 551 054.00 | 486 324.00 | | 551 054.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 052.00 | 80 604.00 | | 86 052.00 |
| |
| 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 | 144 874.00 | | 7 270.00 | 144 874.00 |
I3 DECREASES Total Financial Fixed Assets | | | 124 220.00 | |
I4 DECREASES Grand Total | | | 152 144.00 | |
IO DECREASES Total including other intangible assets | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 924.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 000.00 | | | 1 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 654.00 | | 7 270.00 | 19 654.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 124 220.00 | | | 124 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 759.00 | 4 322.00 | | 10 759.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 759.00 | 4 322.00 | | 9 759.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 24 000.00 | 48 000.00 | | 24 000.00 |
7C Grand total | 24 000.00 | 48 000.00 | | 24 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 48 000.00 | | |
| |
| 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 | 21 013.00 | 21 013.00 | | 21 013.00 |
8C Staff and Related Accounts | 26 871.00 | 26 871.00 | | 26 871.00 |
8D Social Security and Other Social Organizations | 19 033.00 | 19 033.00 | | 19 033.00 |
8E Income Taxes | 543.00 | 543.00 | | 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 277 455.00 | 2 277 455.00 | | 2 277 455.00 |
UT Other financial assets | 1 340.00 | 1 340.00 | | 1 340.00 |
UX Other trade receivables | 54 195.00 | 54 195.00 | | 54 195.00 |
UY Staff and related accounts | 178.00 | 178.00 | | 178.00 |
VB VAT | 1 578.00 | 1 578.00 | | 1 578.00 |
VI Group and Associates | 344.00 | 344.00 | | 344.00 |
VP Miscellaneous | 667.00 | 667.00 | | 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 208.00 | 3 208.00 | | 3 208.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 694.00 | 1 694.00 | | 1 694.00 |
VS Prepaid expenses | 5 285.00 | 5 285.00 | | 5 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 937.00 | 64 937.00 | | 64 937.00 |
VW VAT | 6 986.00 | 6 986.00 | | 6 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 355 453.00 | 2 355 453.00 | | 2 355 453.00 |
| |
| 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 | 1 301.00 | 6 884.00 | | 1 301.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 243.00 | 10 155.00 | | 10 243.00 |
ST Other accounts | 104 476.00 | 106 002.00 | | 104 476.00 |
XQ Rental, rental and co-ownership charges | 24 545.00 | 22 726.00 | | 24 545.00 |
YT Subcontracting | 6 025.00 | 6 334.00 | | 6 025.00 |
YW Business tax | 1 881.00 | 1 911.00 | | 1 881.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 182.00 | 8 795.00 | | 3 182.00 |
YY Amount of VAT collected | 127 802.00 | 112 735.00 | | 127 802.00 |
YZ Total deductible VAT on goods and services | 17 708.00 | 16 352.00 | | 17 708.00 |
ZE Dividends | 51 000.00 | | | 51 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 145 288.00 | 145 216.00 | | 145 288.00 |
