| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 52 180.00 | 52 180.00 | | 52 180.00 |
AR Technical installations, industrial equipment and tools | 8 700.00 | 8 687.00 | 13.00 | 8 700.00 |
AT Other tangible assets | 43 983.00 | 41 062.00 | 2 921.00 | 43 983.00 |
BD Other fixed assets | 164.00 | | 164.00 | 164.00 |
BH Other financial assets | 14 304.00 | | 14 304.00 | 14 304.00 |
BJ TOTAL (I) | 125 450.00 | 101 929.00 | 23 521.00 | 125 450.00 |
BZ Other receivables | 148.00 | | 148.00 | 148.00 |
CD Marketable securities | 650 000.00 | | 650 000.00 | 650 000.00 |
CF Cash and cash equivalents | 146 890.00 | | 146 890.00 | 146 890.00 |
CJ TOTAL (II) | 797 038.00 | | 797 038.00 | 797 038.00 |
CO Grand total (0 to V) | 922 488.00 | 101 929.00 | 820 559.00 | 922 488.00 |
CP Shares due in less than one year | 14 304.00 | | | 14 304.00 |
CU Other investments | 6 120.00 | | 6 120.00 | 6 120.00 |
| |
| 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 | 618 019.00 | 582 274.00 | | 618 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 416.00 | 35 745.00 | | 45 416.00 |
DL TOTAL (I) | 672 235.00 | 626 819.00 | | 672 235.00 |
DP Provisions for Risks | 33 000.00 | 23 000.00 | | 33 000.00 |
DR TOTAL (IV) | 33 000.00 | 23 000.00 | | 33 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19.00 | 37.00 | | 19.00 |
DW Advances and down payments received on current orders | | 4 648.00 | | |
DX Trade payables and related accounts | 83 117.00 | 84 660.00 | | 83 117.00 |
DY Tax and social security liabilities | 32 187.00 | 20 836.00 | | 32 187.00 |
EC TOTAL (IV) | 115 323.00 | 110 182.00 | | 115 323.00 |
EE Grand total (I to V) | 820 559.00 | 760 001.00 | | 820 559.00 |
EG Accrued income and payables due within one year | 115 323.00 | 105 534.00 | | 115 323.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 321.00 | | 321.00 | 321.00 |
FG Production sold - services | 398 992.00 | | 398 992.00 | 398 992.00 |
FJ Net sales | 399 313.00 | | 399 313.00 | 399 313.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 399 317.00 | |
FS Purchases of goods (including customs duties) | | | -15.00 | |
FW Other purchases and external expenses | | | 103 306.00 | |
FX Taxes, duties, and similar payments | | | 15 473.00 | |
FY Salaries and Wages | | | 147 951.00 | |
FZ Social Security Contributions | | | 75 018.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 622.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 343 367.00 | |
GG - OPERATING RESULT (I - II) | | | 55 950.00 | |
GL Other interest and similar income | | | 14 581.00 | |
GP Total financial income (V) | | | 14 581.00 | |
GR Interest and similar expenses | | | 321.00 | |
GU Total financial expenses (VI) | | | 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 40 299.00 | 50 784.00 | | 40 299.00 |
HA Exceptional income from management transactions | | 15 000.00 | | |
HD Total exceptional income (VII) | | 15 000.00 | | |
HE Exceptional expenses on management operations | 4 000.00 | 274.00 | | 4 000.00 |
HG Exceptional depreciation and provisions | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 14 000.00 | 274.00 | | 14 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 000.00 | 14 726.00 | | -14 000.00 |
HK Income tax | 10 793.00 | 6 861.00 | | 10 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 413 897.00 | 406 740.00 | | 413 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 368 481.00 | 370 995.00 | | 368 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 416.00 | 35 745.00 | | 45 416.00 |
| |
| 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 | 125 450.00 | | | 125 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 587.00 | |
I4 DECREASES Grand Total | | | 125 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 104 863.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 104 863.00 | | | 104 863.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 587.00 | | | 20 587.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 100 307.00 | 1 622.00 | | 100 307.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 100 307.00 | 1 622.00 | | 100 307.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 23 000.00 | 10 000.00 | | 23 000.00 |
7C Grand total | 23 000.00 | 10 000.00 | | 23 000.00 |
UJ - Exceptional | | 10 000.00 | | |
| |
| 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 | 83 117.00 | 83 117.00 | | 83 117.00 |
8C Staff and Related Accounts | 6 769.00 | 6 769.00 | | 6 769.00 |
8D Social Security and Other Social Organizations | 10 080.00 | 10 080.00 | | 10 080.00 |
8E Income Taxes | 10 793.00 | 10 793.00 | | 10 793.00 |
UT Other financial assets | 14 304.00 | 14 304.00 | | 14 304.00 |
VB VAT | 148.00 | 148.00 | | 148.00 |
VI Group and Associates | 19.00 | 19.00 | | 19.00 |
VQ Other Taxes, Duties, and Similar Debts | 587.00 | 587.00 | | 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 451.00 | 14 451.00 | | 14 451.00 |
VW VAT | 3 958.00 | 3 958.00 | | 3 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 323.00 | 115 323.00 | | 115 323.00 |
| |
| 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 | 12 889.00 | 12 173.00 | | 12 889.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 787.00 | 8 032.00 | | 4 787.00 |
ST Other accounts | 43 486.00 | 59 598.00 | | 43 486.00 |
XQ Rental, rental and co-ownership charges | 55 032.00 | 56 892.00 | | 55 032.00 |
YT Subcontracting | | 222.00 | | |
YW Business tax | 2 584.00 | 3 155.00 | | 2 584.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 473.00 | 15 328.00 | | 15 473.00 |
YY Amount of VAT collected | 79 798.00 | 78 260.00 | | 79 798.00 |
YZ Total deductible VAT on goods and services | 13 903.00 | 15 152.00 | | 13 903.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 103 306.00 | 124 744.00 | | 103 306.00 |
| |
| 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 | 7.00 | | | 7.00 |
