| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 457.00 | 7 128.00 | 2 329.00 | 9 457.00 |
AH Goodwill | 24 392.00 | | 24 392.00 | 24 392.00 |
AP Buildings | 47 633.00 | 47 633.00 | | 47 633.00 |
AR Technical installations, industrial equipment and tools | 1 010.00 | 1 010.00 | | 1 010.00 |
AT Other tangible assets | 22 161.00 | 18 606.00 | 3 556.00 | 22 161.00 |
BD Other fixed assets | 3 008.00 | | 3 008.00 | 3 008.00 |
BH Other financial assets | 253.00 | | 253.00 | 253.00 |
BJ TOTAL (I) | 107 914.00 | 74 376.00 | 33 538.00 | 107 914.00 |
BX Customers and related accounts | 1 318.00 | | 1 318.00 | 1 318.00 |
BZ Other receivables | 37 583.00 | | 37 583.00 | 37 583.00 |
CF Cash and cash equivalents | 275 057.00 | | 275 057.00 | 275 057.00 |
CH Prepaid expenses | 5 250.00 | | 5 250.00 | 5 250.00 |
CJ TOTAL (II) | 319 208.00 | | 319 208.00 | 319 208.00 |
CO Grand total (0 to V) | 427 122.00 | 74 376.00 | 352 745.00 | 427 122.00 |
CP Shares due in less than one year | 253.00 | | | 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 60 876.00 | 58 645.00 | | 60 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 901.00 | 2 231.00 | | 52 901.00 |
DL TOTAL (I) | 131 377.00 | 78 476.00 | | 131 377.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14.00 | 14.00 | | 14.00 |
DX Trade payables and related accounts | 3 764.00 | 5 953.00 | | 3 764.00 |
DY Tax and social security liabilities | 41 086.00 | 36 637.00 | | 41 086.00 |
EA Other liabilities | 176 504.00 | 186 770.00 | | 176 504.00 |
EC TOTAL (IV) | 221 369.00 | 229 375.00 | | 221 369.00 |
EE Grand total (I to V) | 352 745.00 | 307 851.00 | | 352 745.00 |
EG Accrued income and payables due within one year | 221 369.00 | 229 375.00 | | 221 369.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 132 445.00 | 56 262.00 | 188 708.00 | 132 445.00 |
FJ Net sales | 132 445.00 | 56 262.00 | 188 708.00 | 132 445.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 065.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 191 782.00 | |
FW Other purchases and external expenses | | | 49 740.00 | |
FX Taxes, duties, and similar payments | | | 1 854.00 | |
FY Salaries and Wages | | | 58 317.00 | |
FZ Social Security Contributions | | | 15 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 524.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 127 682.00 | |
GG - OPERATING RESULT (I - II) | | | 64 101.00 | |
GL Other interest and similar income | | | 763.00 | |
GP Total financial income (V) | | | 763.00 | |
GR Interest and similar expenses | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 864.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 673.00 | 1.00 | | 673.00 |
HB Exceptional income from capital transactions | | 17 437.00 | | |
HD Total exceptional income (VII) | 673.00 | 17 438.00 | | 673.00 |
HF Exceptional expenses on capital transactions | | 11 628.00 | | |
HH Total exceptional expenses (VIII) | | 11 628.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 673.00 | 5 810.00 | | 673.00 |
HK Income tax | 12 636.00 | | | 12 636.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 219.00 | 212 684.00 | | 193 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 318.00 | 210 453.00 | | 140 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 901.00 | 2 231.00 | | 52 901.00 |
| |
| 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 | 103 769.00 | | 4 144.00 | 103 769.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 261.00 | |
I4 DECREASES Grand Total | | | 107 914.00 | |
IO DECREASES Total including other intangible assets | | | 33 849.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 804.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 849.00 | | | 33 849.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 830.00 | | 3 974.00 | 66 830.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 091.00 | | 170.00 | 3 091.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 853.00 | 2 524.00 | | 71 853.00 |
PE DEPRECIATION Total including other intangible assets | 6 288.00 | 840.00 | | 6 288.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 565.00 | 1 684.00 | | 65 565.00 |
| |
| 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 | 3 764.00 | 3 764.00 | | 3 764.00 |
8C Staff and Related Accounts | 10 556.00 | 10 556.00 | | 10 556.00 |
8D Social Security and Other Social Organizations | 13 198.00 | 13 198.00 | | 13 198.00 |
8E Income Taxes | 12 636.00 | 12 636.00 | | 12 636.00 |
8K Other liabilities (including liabilities related to repo transactions) | 176 504.00 | 176 504.00 | | 176 504.00 |
UT Other financial assets | 253.00 | 253.00 | | 253.00 |
UX Other trade receivables | 1 318.00 | 1 318.00 | | 1 318.00 |
UY Staff and related accounts | 2 146.00 | 2 146.00 | | 2 146.00 |
VB VAT | 188.00 | 188.00 | | 188.00 |
VC Group and associates | 34 763.00 | 34 763.00 | | 34 763.00 |
VI Group and Associates | 14.00 | 14.00 | | 14.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 202.00 | 2 202.00 | | 2 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 487.00 | 487.00 | | 487.00 |
VS Prepaid expenses | 5 250.00 | 5 250.00 | | 5 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 404.00 | 44 404.00 | | 44 404.00 |
VW VAT | 2 494.00 | 2 494.00 | | 2 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 369.00 | 221 369.00 | | 221 369.00 |
| |
| 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 | 1 457.00 | 2 476.00 | | 1 457.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 871.00 | 8 090.00 | | 4 871.00 |
ST Other accounts | 33 768.00 | 32 978.00 | | 33 768.00 |
XQ Rental, rental and co-ownership charges | 11 101.00 | 11 334.00 | | 11 101.00 |
YT Subcontracting | | 3 408.00 | | |
YW Business tax | 397.00 | 398.00 | | 397.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 854.00 | 2 874.00 | | 1 854.00 |
YY Amount of VAT collected | 44 564.00 | 42 804.00 | | 44 564.00 |
YZ Total deductible VAT on goods and services | 5 504.00 | 7 349.00 | | 5 504.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 49 740.00 | 55 811.00 | | 49 740.00 |
