| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 91 500.00 | | 91 500.00 | 91 500.00 |
AP Buildings | 46 669.00 | 15 948.00 | 30 721.00 | 46 669.00 |
AR Technical installations, industrial equipment and tools | 163 598.00 | 111 351.00 | 52 247.00 | 163 598.00 |
AT Other tangible assets | 77 098.00 | 63 016.00 | 14 082.00 | 77 098.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 381 266.00 | 190 315.00 | 190 951.00 | 381 266.00 |
BV Advances and down payments on orders | 208.00 | | 208.00 | 208.00 |
BX Customers and related accounts | 212 719.00 | | 212 719.00 | 212 719.00 |
BZ Other receivables | 575 870.00 | | 575 870.00 | 575 870.00 |
CF Cash and cash equivalents | 256 878.00 | | 256 878.00 | 256 878.00 |
CH Prepaid expenses | 7 988.00 | | 7 988.00 | 7 988.00 |
CJ TOTAL (II) | 1 053 662.00 | | 1 053 662.00 | 1 053 662.00 |
CO Grand total (0 to V) | 1 434 928.00 | 190 315.00 | 1 244 613.00 | 1 434 928.00 |
CP Shares due in less than one year | 2 400.00 | | | 2 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 1 021 760.00 | 1 012 234.00 | | 1 021 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 500.00 | 9 526.00 | | 22 500.00 |
DL TOTAL (I) | 1 052 644.00 | 1 030 144.00 | | 1 052 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 272.00 | 7 272.00 | | 7 272.00 |
DX Trade payables and related accounts | 89 593.00 | 77 797.00 | | 89 593.00 |
DY Tax and social security liabilities | 75 712.00 | 69 489.00 | | 75 712.00 |
EA Other liabilities | 19 391.00 | 15 432.00 | | 19 391.00 |
EC TOTAL (IV) | 191 969.00 | 169 990.00 | | 191 969.00 |
EE Grand total (I to V) | 1 244 613.00 | 1 200 134.00 | | 1 244 613.00 |
EG Accrued income and payables due within one year | 191 969.00 | 169 990.00 | | 191 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 458 604.00 | | 458 604.00 | 458 604.00 |
FJ Net sales | 458 604.00 | | 458 604.00 | 458 604.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 650.00 | |
FQ Other income | | | 2 123.00 | |
FR Total operating income (I) | | | 464 376.00 | |
FW Other purchases and external expenses | | | 204 789.00 | |
FX Taxes, duties, and similar payments | | | 7 921.00 | |
FY Salaries and Wages | | | 147 011.00 | |
FZ Social Security Contributions | | | 40 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 526.00 | |
GE Other Expenses | | | 2 789.00 | |
GF Total Operating Expenses (II) | | | 443 882.00 | |
GG - OPERATING RESULT (I - II) | | | 20 494.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 642.00 | |
GP Total financial income (V) | | | 5 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 642.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 650.00 | 1 465.00 | | 650.00 |
A3 TOTAL ASSETS | 1 986.00 | 2 265.00 | | 1 986.00 |
A4 Equity method investments | 2 784.00 | 3 135.00 | | 2 784.00 |
HA Exceptional income from management transactions | 726.00 | 7 056.00 | | 726.00 |
HB Exceptional income from capital transactions | | 1 033.00 | | |
HD Total exceptional income (VII) | 726.00 | 8 089.00 | | 726.00 |
HE Exceptional expenses on management operations | 1 200.00 | 29 098.00 | | 1 200.00 |
HH Total exceptional expenses (VIII) | 1 200.00 | 29 098.00 | | 1 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -474.00 | -21 009.00 | | -474.00 |
HK Income tax | 3 162.00 | | | 3 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 470 744.00 | 520 879.00 | | 470 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 448 244.00 | 511 353.00 | | 448 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 500.00 | 9 526.00 | | 22 500.00 |
| |
| 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 | 333 685.00 | | 54 242.00 | 333 685.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400.00 | |
I4 DECREASES Grand Total | | 6 661.00 | 381 266.00 | |
IO DECREASES Total including other intangible assets | | | 91 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 661.00 | 287 366.00 | |
KD ACQUISITIONS Total including other intangible assets | 91 500.00 | | | 91 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 239 785.00 | | 54 242.00 | 239 785.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 400.00 | | | 2 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 156 449.00 | 40 526.00 | 6 661.00 | 156 449.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 449.00 | 40 526.00 | 6 661.00 | 156 449.00 |
| |
| 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 | 89 593.00 | 89 593.00 | | 89 593.00 |
8C Staff and Related Accounts | 34 657.00 | 34 657.00 | | 34 657.00 |
8D Social Security and Other Social Organizations | 18 465.00 | 18 465.00 | | 18 465.00 |
8E Income Taxes | 3 162.00 | 3 162.00 | | 3 162.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 391.00 | 19 391.00 | | 19 391.00 |
UT Other financial assets | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 212 719.00 | 212 719.00 | | 212 719.00 |
UY Staff and related accounts | 500.00 | 500.00 | | 500.00 |
VB VAT | 14 486.00 | 14 486.00 | | 14 486.00 |
VC Group and associates | 483 809.00 | 483 809.00 | | 483 809.00 |
VI Group and Associates | 7 272.00 | 7 272.00 | | 7 272.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 766.00 | 1 766.00 | | 1 766.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 77 075.00 | 77 075.00 | | 77 075.00 |
VS Prepaid expenses | 7 988.00 | 7 988.00 | | 7 988.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 798 977.00 | 798 977.00 | | 798 977.00 |
VW VAT | 17 662.00 | 17 662.00 | | 17 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 969.00 | 191 969.00 | | 191 969.00 |
| |
| 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 | 3 401.00 | 2 719.00 | | 3 401.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 51 890.00 | 62 110.00 | | 51 890.00 |
ST Other accounts | 100 609.00 | 115 015.00 | | 100 609.00 |
XQ Rental, rental and co-ownership charges | 37 439.00 | 38 434.00 | | 37 439.00 |
YU External personnel | 14 851.00 | 9 952.00 | | 14 851.00 |
YW Business tax | 4 520.00 | 2 592.00 | | 4 520.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 921.00 | 5 311.00 | | 7 921.00 |
YY Amount of VAT collected | 92 269.00 | 97 300.00 | | 92 269.00 |
YZ Total deductible VAT on goods and services | 39 682.00 | 47 774.00 | | 39 682.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 204 789.00 | 225 511.00 | | 204 789.00 |
