| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 405.00 | 3 405.00 | | 3 405.00 |
AR Technical installations, industrial equipment and tools | 20 219.00 | 17 587.00 | 2 632.00 | 20 219.00 |
AT Other tangible assets | 63 594.00 | 58 438.00 | 5 156.00 | 63 594.00 |
BH Other financial assets | 47.00 | | 47.00 | 47.00 |
BJ TOTAL (I) | 87 326.00 | 79 430.00 | 7 896.00 | 87 326.00 |
BT Goods | 69 123.00 | | 69 123.00 | 69 123.00 |
BX Customers and related accounts | 165 406.00 | | 165 406.00 | 165 406.00 |
BZ Other receivables | 17 963.00 | | 17 963.00 | 17 963.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 409 655.00 | | 409 655.00 | 409 655.00 |
CH Prepaid expenses | 1 210.00 | | 1 210.00 | 1 210.00 |
CJ TOTAL (II) | 663 357.00 | | 663 357.00 | 663 357.00 |
CO Grand total (0 to V) | 750 683.00 | 79 430.00 | 671 253.00 | 750 683.00 |
CU Other investments | 61.00 | | 61.00 | 61.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 22 000.00 | 22 000.00 | | 22 000.00 |
DH Retained earnings | 476 137.00 | 409 734.00 | | 476 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 262.00 | 66 403.00 | | 7 262.00 |
DL TOTAL (I) | 615 399.00 | 608 137.00 | | 615 399.00 |
DU Loans and Debts from Credit Institutions (3) | 81.00 | 95.00 | | 81.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 737.00 | 6 835.00 | | 5 737.00 |
DX Trade payables and related accounts | 12 848.00 | 4 973.00 | | 12 848.00 |
DY Tax and social security liabilities | 37 068.00 | 59 427.00 | | 37 068.00 |
EA Other liabilities | 120.00 | 120.00 | | 120.00 |
EC TOTAL (IV) | 55 854.00 | 71 450.00 | | 55 854.00 |
EE Grand total (I to V) | 671 253.00 | 679 587.00 | | 671 253.00 |
EG Accrued income and payables due within one year | 55 854.00 | 71 450.00 | | 55 854.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 81.00 | 95.00 | | 81.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 367 985.00 | | 367 985.00 | 367 985.00 |
FD Production sold - goods | 4 139.00 | | 4 139.00 | 4 139.00 |
FG Production sold - services | 92 816.00 | | 92 816.00 | 92 816.00 |
FJ Net sales | 464 940.00 | | 464 940.00 | 464 940.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 464 941.00 | |
FS Purchases of goods (including customs duties) | | | 265 584.00 | |
FT Inventory change (goods) | | | 3 471.00 | |
FW Other purchases and external expenses | | | 30 277.00 | |
FX Taxes, duties, and similar payments | | | 2 690.00 | |
FY Salaries and Wages | | | 105 954.00 | |
FZ Social Security Contributions | | | 45 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 758.00 | |
GE Other Expenses | | | 149.00 | |
GF Total Operating Expenses (II) | | | 457 622.00 | |
GG - OPERATING RESULT (I - II) | | | 7 319.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 1 224.00 | |
GP Total financial income (V) | | | 1 225.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 141.00 | 284.00 | | 141.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HK Income tax | 1 282.00 | 18 958.00 | | 1 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 466 166.00 | 565 268.00 | | 466 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 458 904.00 | 498 865.00 | | 458 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 262.00 | 66 403.00 | | 7 262.00 |
| |
| 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 | 85 174.00 | | 2 695.00 | 85 174.00 |
I3 DECREASES Total Financial Fixed Assets | | | 108.00 | |
I4 DECREASES Grand Total | | 543.00 | 87 326.00 | |
IO DECREASES Total including other intangible assets | | | 3 405.00 | |
IY DECREASES Total Tangible Fixed Assets | | 543.00 | 83 813.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 405.00 | | | 3 405.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 661.00 | | 2 695.00 | 81 661.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 108.00 | | | 108.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 215.00 | 3 758.00 | 543.00 | 76 215.00 |
PE DEPRECIATION Total including other intangible assets | 3 405.00 | | | 3 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 810.00 | 3 758.00 | 543.00 | 72 810.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 47.00 | | 47.00 | 47.00 |
UX Other trade receivables | 165 406.00 | 165 406.00 | | 165 406.00 |
VB VAT | 172.00 | 172.00 | | 172.00 |
VM Income taxes | 17 677.00 | 17 677.00 | | 17 677.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 114.00 | 114.00 | | 114.00 |
VS Prepaid expenses | 1 210.00 | 1 210.00 | | 1 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 626.00 | 184 579.00 | 47.00 | 184 626.00 |
| |
| 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 | 1 851.00 | 1 307.00 | | 1 851.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 644.00 | 6 636.00 | | 6 644.00 |
ST Other accounts | 18 351.00 | 17 392.00 | | 18 351.00 |
XQ Rental, rental and co-ownership charges | 4 395.00 | 4 200.00 | | 4 395.00 |
YT Subcontracting | 888.00 | 2 609.00 | | 888.00 |
YW Business tax | 839.00 | 1 168.00 | | 839.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 690.00 | 2 475.00 | | 2 690.00 |
YY Amount of VAT collected | 92 848.00 | 113 219.00 | | 92 848.00 |
YZ Total deductible VAT on goods and services | 53 781.00 | 66 084.00 | | 53 781.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 277.00 | 30 837.00 | | 30 277.00 |
| |
| 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 | 2.00 | | | 2.00 |
