| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 227.00 | 3 227.00 | | 3 227.00 |
AH Goodwill | 166 714.00 | | 166 714.00 | 166 714.00 |
AT Other tangible assets | 198 701.00 | 70 757.00 | 127 944.00 | 198 701.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 368 742.00 | 73 984.00 | 294 759.00 | 368 742.00 |
BP Services in progress | 45 000.00 | | 45 000.00 | 45 000.00 |
BV Advances and down payments on orders | 190.00 | | 190.00 | 190.00 |
BX Customers and related accounts | 71 320.00 | 7 240.00 | 64 080.00 | 71 320.00 |
BZ Other receivables | 6 521.00 | | 6 521.00 | 6 521.00 |
CF Cash and cash equivalents | 86 430.00 | | 86 430.00 | 86 430.00 |
CH Prepaid expenses | 7 132.00 | | 7 132.00 | 7 132.00 |
CJ TOTAL (II) | 216 592.00 | 7 240.00 | 209 352.00 | 216 592.00 |
CO Grand total (0 to V) | 585 334.00 | 81 224.00 | 504 110.00 | 585 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 9 147.00 | 9 147.00 | | 9 147.00 |
DF Regulated reserves (1) | 1 469.00 | 1 469.00 | | 1 469.00 |
DG Other reserves | 463.00 | 463.00 | | 463.00 |
DH Retained earnings | | 14 178.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 292.00 | 126 098.00 | | 166 292.00 |
DL TOTAL (I) | 267 372.00 | 241 355.00 | | 267 372.00 |
DU Loans and Debts from Credit Institutions (3) | 88 831.00 | 8 217.00 | | 88 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 948.00 | | |
DX Trade payables and related accounts | 50 754.00 | 45 400.00 | | 50 754.00 |
DY Tax and social security liabilities | 96 884.00 | 174 040.00 | | 96 884.00 |
EA Other liabilities | 270.00 | 1 821.00 | | 270.00 |
EC TOTAL (IV) | 236 739.00 | 230 425.00 | | 236 739.00 |
EE Grand total (I to V) | 504 110.00 | 471 780.00 | | 504 110.00 |
EG Accrued income and payables due within one year | 172 834.00 | 230 425.00 | | 172 834.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 958.00 | | | 4 958.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 774 825.00 | | 774 825.00 | 774 825.00 |
FJ Net sales | 774 825.00 | | 774 825.00 | 774 825.00 |
FM Inventory production | | | -26 848.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 645.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 751 633.00 | |
FW Other purchases and external expenses | | | 247 287.00 | |
FX Taxes, duties, and similar payments | | | 5 048.00 | |
FY Salaries and Wages | | | 190 253.00 | |
FZ Social Security Contributions | | | 65 550.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 575.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 529 727.00 | |
GG - OPERATING RESULT (I - II) | | | 221 905.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 826.00 | |
GU Total financial expenses (VI) | | | 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 221 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 645.00 | | | 3 645.00 |
HA Exceptional income from management transactions | 6 368.00 | 2 278.00 | | 6 368.00 |
HD Total exceptional income (VII) | 6 368.00 | 2 278.00 | | 6 368.00 |
HE Exceptional expenses on management operations | | 727.00 | | |
HF Exceptional expenses on capital transactions | 2 986.00 | 49 581.00 | | 2 986.00 |
HH Total exceptional expenses (VIII) | 2 986.00 | 50 308.00 | | 2 986.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 382.00 | -48 030.00 | | 3 382.00 |
HK Income tax | 58 181.00 | 41 668.00 | | 58 181.00 |
HL TOTAL REVENUE (I + III + V + VII) | 758 013.00 | 570 915.00 | | 758 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 591 721.00 | 444 818.00 | | 591 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 292.00 | 126 098.00 | | 166 292.00 |
| |
| 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 | 261 164.00 | | 109 100.00 | 261 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | 1 523.00 | 368 742.00 | |
IO DECREASES Total including other intangible assets | | | 169 941.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 523.00 | 198 701.00 | |
KD ACQUISITIONS Total including other intangible assets | 169 941.00 | | | 169 941.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 123.00 | | 109 100.00 | 91 123.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 931.00 | 21 575.00 | 1 523.00 | 53 931.00 |
PE DEPRECIATION Total including other intangible assets | 3 227.00 | | | 3 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 704.00 | 21 575.00 | 1 523.00 | 50 704.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 240.00 | | | 7 240.00 |
7B Total provisions for depreciation | 7 240.00 | | | 7 240.00 |
7C Grand total | 7 240.00 | | | 7 240.00 |
| |
| 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 | 50 754.00 | 50 754.00 | | 50 754.00 |
8C Staff and Related Accounts | 12 532.00 | 12 532.00 | | 12 532.00 |
8D Social Security and Other Social Organizations | 16 648.00 | 16 648.00 | | 16 648.00 |
8E Income Taxes | 16 509.00 | 16 509.00 | | 16 509.00 |
8K Other liabilities (including liabilities related to repo transactions) | 270.00 | 270.00 | | 270.00 |
UT Other financial assets | 100.00 | | 100.00 | 100.00 |
UX Other trade receivables | 62 661.00 | 62 661.00 | | 62 661.00 |
VA Doubtful or disputed receivables | 8 659.00 | 8 659.00 | | 8 659.00 |
VB VAT | 2 452.00 | 2 452.00 | | 2 452.00 |
VC Group and associates | 2 671.00 | 2 671.00 | | 2 671.00 |
VG Loans with a maturity of up to one year at origin | 5 145.00 | 5 145.00 | | 5 145.00 |
VH Loans with a maturity of more than one year at origin | 83 686.00 | 19 781.00 | 63 905.00 | 83 686.00 |
VJ Loans taken out during the year | 88 600.00 | | | 88 600.00 |
VK Loans repaid during the year | 30 445.00 | | | 30 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 419.00 | 35 419.00 | | 35 419.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 397.00 | 1 397.00 | | 1 397.00 |
VS Prepaid expenses | 7 132.00 | 7 132.00 | | 7 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 072.00 | 84 972.00 | 100.00 | 85 072.00 |
VW VAT | 15 776.00 | 15 776.00 | | 15 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 739.00 | 172 834.00 | 63 905.00 | 236 739.00 |
| |
| 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 | 3 901.00 | 1 454.00 | | 3 901.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 970.00 | 9 296.00 | | 9 970.00 |
ST Other accounts | 129 042.00 | 121 257.00 | | 129 042.00 |
XQ Rental, rental and co-ownership charges | 49 473.00 | 35 388.00 | | 49 473.00 |
YT Subcontracting | 58 802.00 | 7 957.00 | | 58 802.00 |
YW Business tax | 1 147.00 | 905.00 | | 1 147.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 048.00 | 2 359.00 | | 5 048.00 |
YY Amount of VAT collected | 152 949.00 | 106 690.00 | | 152 949.00 |
YZ Total deductible VAT on goods and services | 22 056.00 | 8 521.00 | | 22 056.00 |
ZE Dividends | 140 276.00 | | | 140 276.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 247 287.00 | 173 898.00 | | 247 287.00 |
| |
| 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 | 5.00 | | | 5.00 |
