| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 12 196.00 | | 12 196.00 | 12 196.00 |
AJ Other Intangible Assets | 2 641.00 | 2 641.00 | | 2 641.00 |
AT Other tangible assets | 113 714.00 | 78 322.00 | 35 393.00 | 113 714.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 4 950.00 | | 4 950.00 | 4 950.00 |
BJ TOTAL (I) | 248 516.00 | 80 963.00 | 167 554.00 | 248 516.00 |
BV Advances and down payments on orders | 608.00 | | 608.00 | 608.00 |
BX Customers and related accounts | 7 046.00 | | 7 046.00 | 7 046.00 |
BZ Other receivables | 3 841.00 | | 3 841.00 | 3 841.00 |
CD Marketable securities | 52 045.00 | | 52 045.00 | 52 045.00 |
CF Cash and cash equivalents | 355 617.00 | | 355 617.00 | 355 617.00 |
CH Prepaid expenses | 1 834.00 | | 1 834.00 | 1 834.00 |
CJ TOTAL (II) | 420 991.00 | | 420 991.00 | 420 991.00 |
CO Grand total (0 to V) | 669 507.00 | 80 963.00 | 588 545.00 | 669 507.00 |
CU Other investments | 115 000.00 | | 115 000.00 | 115 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 256 846.00 | 221 736.00 | | 256 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 330.00 | 35 110.00 | | 48 330.00 |
DL TOTAL (I) | 377 176.00 | 328 846.00 | | 377 176.00 |
DP Provisions for Risks | 3 765.00 | | | 3 765.00 |
DR TOTAL (IV) | 3 765.00 | | | 3 765.00 |
DU Loans and Debts from Credit Institutions (3) | 59 688.00 | 14 671.00 | | 59 688.00 |
DX Trade payables and related accounts | 26 622.00 | 45 623.00 | | 26 622.00 |
DY Tax and social security liabilities | 117 662.00 | 85 785.00 | | 117 662.00 |
EA Other liabilities | 3 633.00 | 3 633.00 | | 3 633.00 |
EC TOTAL (IV) | 207 605.00 | 149 712.00 | | 207 605.00 |
EE Grand total (I to V) | 588 545.00 | 478 558.00 | | 588 545.00 |
EG Accrued income and payables due within one year | 202 954.00 | 140 034.00 | | 202 954.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4.00 | 4.00 | | 4.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 669 460.00 | | 669 460.00 | 669 460.00 |
FJ Net sales | 669 460.00 | | 669 460.00 | 669 460.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 599.00 | |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 672 077.00 | |
FW Other purchases and external expenses | | | 185 768.00 | |
FX Taxes, duties, and similar payments | | | 5 269.00 | |
FY Salaries and Wages | | | 295 661.00 | |
FZ Social Security Contributions | | | 114 398.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 767.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 3 765.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 612 636.00 | |
GG - OPERATING RESULT (I - II) | | | 59 441.00 | |
GL Other interest and similar income | | | 1 047.00 | |
GP Total financial income (V) | | | 1 047.00 | |
GR Interest and similar expenses | | | 114.00 | |
GU Total financial expenses (VI) | | | 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 599.00 | 590.00 | | 2 599.00 |
HE Exceptional expenses on management operations | 185.00 | 105.00 | | 185.00 |
HH Total exceptional expenses (VIII) | 185.00 | 105.00 | | 185.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -185.00 | -105.00 | | -185.00 |
HK Income tax | 11 859.00 | 6 812.00 | | 11 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 673 124.00 | 707 079.00 | | 673 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 624 794.00 | 671 968.00 | | 624 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 330.00 | 35 110.00 | | 48 330.00 |
| |
| 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 | 243 432.00 | | 22 061.00 | 243 432.00 |
I3 DECREASES Total Financial Fixed Assets | | | 119 965.00 | |
I4 DECREASES Grand Total | | 16 977.00 | 248 516.00 | |
IO DECREASES Total including other intangible assets | | | 14 837.00 | |
IY DECREASES Total Tangible Fixed Assets | | 16 977.00 | 113 714.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 837.00 | | | 14 837.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 108 630.00 | | 22 061.00 | 108 630.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 965.00 | | | 119 965.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 90 172.00 | 7 767.00 | 16 977.00 | 90 172.00 |
PE DEPRECIATION Total including other intangible assets | 2 641.00 | | | 2 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 531.00 | 7 767.00 | 16 977.00 | 87 531.00 |
| |
| 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 | | 3 765.00 | | |
7C Grand total | | 3 765.00 | | |
UE of which provisions and reversals: - Operating | | 3 765.00 | | |
| |
| 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 | 26 622.00 | 26 622.00 | | 26 622.00 |
8C Staff and Related Accounts | 26 142.00 | 26 142.00 | | 26 142.00 |
8D Social Security and Other Social Organizations | 67 854.00 | 67 854.00 | | 67 854.00 |
8E Income Taxes | 5 043.00 | 5 043.00 | | 5 043.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 633.00 | 3 633.00 | | 3 633.00 |
UT Other financial assets | 4 950.00 | | 4 950.00 | 4 950.00 |
UX Other trade receivables | 7 046.00 | 7 046.00 | | 7 046.00 |
UY Staff and related accounts | 43.00 | 43.00 | | 43.00 |
VB VAT | 3 798.00 | 3 798.00 | | 3 798.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VH Loans with a maturity of more than one year at origin | 59 685.00 | 55 034.00 | 4 651.00 | 59 685.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 4 980.00 | | | 4 980.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 954.00 | 7 954.00 | | 7 954.00 |
VS Prepaid expenses | 1 834.00 | 1 834.00 | | 1 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 671.00 | 12 721.00 | 4 950.00 | 17 671.00 |
VW VAT | 10 669.00 | 10 669.00 | | 10 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 605.00 | 202 954.00 | 4 651.00 | 207 605.00 |
| |
| 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 | 3 647.00 | 1 622.00 | | 3 647.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 73 028.00 | 93 264.00 | | 73 028.00 |
ST Other accounts | 90 918.00 | 108 583.00 | | 90 918.00 |
XQ Rental, rental and co-ownership charges | 21 697.00 | 21 685.00 | | 21 697.00 |
YT Subcontracting | 125.00 | | | 125.00 |
YW Business tax | 1 622.00 | 1 621.00 | | 1 622.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 269.00 | 3 243.00 | | 5 269.00 |
YY Amount of VAT collected | 132 724.00 | 139 111.00 | | 132 724.00 |
YZ Total deductible VAT on goods and services | 28 035.00 | 29 569.00 | | 28 035.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 185 768.00 | 223 533.00 | | 185 768.00 |
