| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 085.00 | 2 085.00 | | 2 085.00 |
AR Technical installations, industrial equipment and tools | 185 630.00 | 116 778.00 | 68 852.00 | 185 630.00 |
AT Other tangible assets | 57 363.00 | 47 268.00 | 10 095.00 | 57 363.00 |
BF Loans | 8 785.00 | | 8 785.00 | 8 785.00 |
BH Other financial assets | 3 247.00 | | 3 247.00 | 3 247.00 |
BJ TOTAL (I) | 257 110.00 | 166 131.00 | 90 979.00 | 257 110.00 |
BT Goods | 4 110.00 | | 4 110.00 | 4 110.00 |
BX Customers and related accounts | 531 034.00 | | 531 034.00 | 531 034.00 |
BZ Other receivables | 47 467.00 | | 47 467.00 | 47 467.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 586 974.00 | | 586 974.00 | 586 974.00 |
CH Prepaid expenses | 3 433.00 | | 3 433.00 | 3 433.00 |
CJ TOTAL (II) | 1 173 033.00 | | 1 173 033.00 | 1 173 033.00 |
CO Grand total (0 to V) | 1 430 143.00 | 166 131.00 | 1 264 012.00 | 1 430 143.00 |
CP Shares due in less than one year | 12 032.00 | | | 12 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 145 015.00 | 164 965.00 | | 145 015.00 |
DH Retained earnings | | -8 045.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 407 585.00 | 88 145.00 | | 407 585.00 |
DL TOTAL (I) | 560 851.00 | 253 315.00 | | 560 851.00 |
DQ Provisions for Expenses | | 33 247.00 | | |
DR TOTAL (IV) | | 33 247.00 | | |
DU Loans and Debts from Credit Institutions (3) | 516.00 | 650.00 | | 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 498.00 | 132 766.00 | | 291 498.00 |
DX Trade payables and related accounts | 66 351.00 | 73 485.00 | | 66 351.00 |
DY Tax and social security liabilities | 321 830.00 | 218 917.00 | | 321 830.00 |
EA Other liabilities | 22 967.00 | 36 382.00 | | 22 967.00 |
EC TOTAL (IV) | 703 162.00 | 462 201.00 | | 703 162.00 |
EE Grand total (I to V) | 1 264 012.00 | 748 763.00 | | 1 264 012.00 |
EG Accrued income and payables due within one year | 694 888.00 | 443 538.00 | | 694 888.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 516.00 | 650.00 | | 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 023 560.00 | | 2 023 560.00 | 2 023 560.00 |
FJ Net sales | 2 023 560.00 | | 2 023 560.00 | 2 023 560.00 |
FO Operating subsidies | | | 25 936.00 | |
FQ Other income | | | 1 378.00 | |
FR Total operating income (I) | | | 2 050 874.00 | |
FS Purchases of goods (including customs duties) | | | 435 773.00 | |
FT Inventory change (goods) | | | 270.00 | |
FW Other purchases and external expenses | | | 392 640.00 | |
FX Taxes, duties, and similar payments | | | 6 668.00 | |
FY Salaries and Wages | | | 421 348.00 | |
FZ Social Security Contributions | | | 190 614.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 242.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 15 888.00 | |
GF Total Operating Expenses (II) | | | 1 486 443.00 | |
GG - OPERATING RESULT (I - II) | | | 564 431.00 | |
GR Interest and similar expenses | | | 2 314.00 | |
GU Total financial expenses (VI) | | | 2 314.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 314.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 562 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 323.00 | 11 934.00 | | 11 323.00 |
HB Exceptional income from capital transactions | | 2 103.00 | | |
HD Total exceptional income (VII) | 11 323.00 | 14 037.00 | | 11 323.00 |
HE Exceptional expenses on management operations | 6 647.00 | 2 919.00 | | 6 647.00 |
HF Exceptional expenses on capital transactions | 7 417.00 | 11 000.00 | | 7 417.00 |
HH Total exceptional expenses (VIII) | 14 064.00 | 13 919.00 | | 14 064.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 741.00 | 119.00 | | -2 741.00 |
HK Income tax | 151 791.00 | 28 382.00 | | 151 791.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 062 197.00 | 1 931 807.00 | | 2 062 197.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 654 612.00 | 1 843 662.00 | | 1 654 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 407 585.00 | 88 145.00 | | 407 585.00 |
HP References: Equipment leasing | 14 748.00 | 13 831.00 | | 14 748.00 |
| |
| 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 | 236 430.00 | | 21 700.00 | 236 430.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 020.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 020.00 | 12 032.00 | |
I4 DECREASES Grand Total | | 1 020.00 | 257 110.00 | |
IO DECREASES Total including other intangible assets | | | 2 085.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 242 992.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 085.00 | | | 2 085.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 224 608.00 | | 18 385.00 | 224 608.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 737.00 | | 3 315.00 | 9 737.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 888.00 | 23 242.00 | | 142 888.00 |
PE DEPRECIATION Total including other intangible assets | 2 085.00 | | | 2 085.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 140 803.00 | 23 242.00 | | 140 803.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 33 247.00 | | 33 247.00 | 33 247.00 |
7C Grand total | 33 247.00 | | 33 247.00 | 33 247.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 218 662.00 | 210 389.00 | 8 273.00 | 218 662.00 |
8B Suppliers and Related Accounts | 66 351.00 | 66 351.00 | | 66 351.00 |
8C Staff and Related Accounts | 3 795.00 | 3 795.00 | | 3 795.00 |
8D Social Security and Other Social Organizations | 37 051.00 | 37 051.00 | | 37 051.00 |
8E Income Taxes | 123 408.00 | 123 408.00 | | 123 408.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 967.00 | 22 967.00 | | 22 967.00 |
UP Loans | 8 785.00 | 8 785.00 | | 8 785.00 |
UT Other financial assets | 3 247.00 | 3 247.00 | | 3 247.00 |
UX Other trade receivables | 531 034.00 | 531 034.00 | | 531 034.00 |
VB VAT | 45 283.00 | 45 283.00 | | 45 283.00 |
VG Loans with a maturity of up to one year at origin | 516.00 | 516.00 | | 516.00 |
VI Group and Associates | 72 836.00 | 72 836.00 | | 72 836.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 15 401.00 | | | 15 401.00 |
VQ Other Taxes, Duties, and Similar Debts | 398.00 | 398.00 | | 398.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 184.00 | 2 184.00 | | 2 184.00 |
VS Prepaid expenses | 3 433.00 | 3 433.00 | | 3 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 593 966.00 | 593 966.00 | | 593 966.00 |
VW VAT | 157 179.00 | 157 179.00 | | 157 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 703 162.00 | 694 888.00 | 8 273.00 | 703 162.00 |
| |
| 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 | 6 668.00 | 6 454.00 | | 6 668.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43 633.00 | 24 304.00 | | 43 633.00 |
ST Other accounts | 152 020.00 | 168 726.00 | | 152 020.00 |
XQ Rental, rental and co-ownership charges | 38 254.00 | 43 776.00 | | 38 254.00 |
YT Subcontracting | 121 644.00 | 219 375.00 | | 121 644.00 |
YU External personnel | 37 089.00 | 61 887.00 | | 37 089.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 668.00 | 6 454.00 | | 6 668.00 |
YY Amount of VAT collected | 322 869.00 | 286 979.00 | | 322 869.00 |
YZ Total deductible VAT on goods and services | 136 275.00 | 158 741.00 | | 136 275.00 |
ZE Dividends | 100 050.00 | | | 100 050.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 392 640.00 | 518 068.00 | | 392 640.00 |
| |
| 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 | 15.00 | | | 15.00 |
