| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 15 889.00 | 7 733.00 | 8 156.00 | 15 889.00 |
AT Other tangible assets | 47 432.00 | 33 822.00 | 13 610.00 | 47 432.00 |
BH Other financial assets | 1 350.00 | | 1 350.00 | 1 350.00 |
BJ TOTAL (I) | 64 802.00 | 41 555.00 | 23 247.00 | 64 802.00 |
BX Customers and related accounts | 4 457.00 | | 4 457.00 | 4 457.00 |
BZ Other receivables | 4 962.00 | | 4 962.00 | 4 962.00 |
CF Cash and cash equivalents | 85 885.00 | | 85 885.00 | 85 885.00 |
CJ TOTAL (II) | 95 304.00 | | 95 304.00 | 95 304.00 |
CO Grand total (0 to V) | 160 106.00 | 41 555.00 | 118 551.00 | 160 106.00 |
CP Shares due in less than one year | 1 350.00 | | | 1 350.00 |
CU Other investments | 130.00 | | 130.00 | 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 074.00 | 17 074.00 | | 17 074.00 |
DD Legal reserve (1) | 1 707.00 | 1 707.00 | | 1 707.00 |
DF Regulated reserves (1) | 10 745.00 | 10 745.00 | | 10 745.00 |
DH Retained earnings | 40 893.00 | 44 949.00 | | 40 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 210.00 | 13 087.00 | | 16 210.00 |
DL TOTAL (I) | 86 629.00 | 87 562.00 | | 86 629.00 |
DU Loans and Debts from Credit Institutions (3) | 843.00 | 3 914.00 | | 843.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50.00 | 76.00 | | 50.00 |
DX Trade payables and related accounts | 2 839.00 | 5 894.00 | | 2 839.00 |
DY Tax and social security liabilities | 26 729.00 | 19 150.00 | | 26 729.00 |
EA Other liabilities | 1 460.00 | 3 283.00 | | 1 460.00 |
EC TOTAL (IV) | 31 921.00 | 32 315.00 | | 31 921.00 |
EE Grand total (I to V) | 118 551.00 | 119 877.00 | | 118 551.00 |
EG Accrued income and payables due within one year | 31 921.00 | 32 315.00 | | 31 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 934.00 | | 84 934.00 | 84 934.00 |
FJ Net sales | 84 934.00 | | 84 934.00 | 84 934.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 84 937.00 | |
FU Purchases of raw materials and other supplies | | | 52.00 | |
FW Other purchases and external expenses | | | 26 800.00 | |
FX Taxes, duties, and similar payments | | | 845.00 | |
FY Salaries and Wages | | | 22 796.00 | |
FZ Social Security Contributions | | | 7 518.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 766.00 | |
GE Other Expenses | | | 84.00 | |
GF Total Operating Expenses (II) | | | 65 860.00 | |
GG - OPERATING RESULT (I - II) | | | 19 076.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 249.00 | | |
A2 TOTAL ASSETS | | 2 122.00 | | |
HE Exceptional expenses on management operations | | 790.00 | | |
HH Total exceptional expenses (VIII) | | 790.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -790.00 | | |
HK Income tax | 2 861.00 | 2 325.00 | | 2 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 937.00 | 157 377.00 | | 84 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 727.00 | 144 291.00 | | 68 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 210.00 | 13 087.00 | | 16 210.00 |
| |
| 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 | 56 168.00 | | 8 633.00 | 56 168.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 480.00 | |
I4 DECREASES Grand Total | | | 64 802.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 321.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 688.00 | | 8 633.00 | 54 688.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 480.00 | | | 1 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 789.00 | 7 766.00 | | 33 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 789.00 | 7 766.00 | | 33 789.00 |
| |
| 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 | 2 839.00 | 2 839.00 | | 2 839.00 |
8C Staff and Related Accounts | 2 836.00 | 2 836.00 | | 2 836.00 |
8D Social Security and Other Social Organizations | 10 511.00 | 10 511.00 | | 10 511.00 |
8E Income Taxes | 2 861.00 | 2 861.00 | | 2 861.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 460.00 | 1 460.00 | | 1 460.00 |
UT Other financial assets | 1 350.00 | 1 350.00 | | 1 350.00 |
UX Other trade receivables | 4 457.00 | 4 457.00 | | 4 457.00 |
UY Staff and related accounts | 500.00 | 500.00 | | 500.00 |
UZ Social Security, other social security organizations | 3 052.00 | 3 052.00 | | 3 052.00 |
VB VAT | 61.00 | 61.00 | | 61.00 |
VH Loans with a maturity of more than one year at origin | 843.00 | 843.00 | | 843.00 |
VI Group and Associates | 50.00 | 50.00 | | 50.00 |
VK Loans repaid during the year | 3 071.00 | | | 3 071.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 826.00 | 7 826.00 | | 7 826.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 350.00 | 1 350.00 | | 1 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 769.00 | 10 769.00 | | 10 769.00 |
VW VAT | 2 695.00 | 2 695.00 | | 2 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 921.00 | 31 921.00 | | 31 921.00 |
| |
| 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 | 101.00 | 799.00 | | 101.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 607.00 | 13 677.00 | | 3 607.00 |
ST Other accounts | 15 061.00 | 35 535.00 | | 15 061.00 |
XQ Rental, rental and co-ownership charges | 4 707.00 | 3 606.00 | | 4 707.00 |
YT Subcontracting | 3 425.00 | 7 645.00 | | 3 425.00 |
YW Business tax | 744.00 | 782.00 | | 744.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 845.00 | 1 581.00 | | 845.00 |
YY Amount of VAT collected | 22 929.00 | 30 626.00 | | 22 929.00 |
YZ Total deductible VAT on goods and services | 4 266.00 | 5 066.00 | | 4 266.00 |
ZE Dividends | 17 143.00 | | | 17 143.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 800.00 | 60 463.00 | | 26 800.00 |
