| |
| 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 | 12 199.00 | 12 199.00 | | 12 199.00 |
AT Other tangible assets | 6 510.00 | 5 995.00 | 515.00 | 6 510.00 |
BH Other financial assets | 1 214.00 | | 1 214.00 | 1 214.00 |
BJ TOTAL (I) | 19 924.00 | 18 194.00 | 1 729.00 | 19 924.00 |
BX Customers and related accounts | 177 512.00 | 883.00 | 176 628.00 | 177 512.00 |
BZ Other receivables | 779 122.00 | | 779 122.00 | 779 122.00 |
CF Cash and cash equivalents | 264 978.00 | | 264 978.00 | 264 978.00 |
CJ TOTAL (II) | 1 221 614.00 | 883.00 | 1 220 730.00 | 1 221 614.00 |
CO Grand total (0 to V) | 1 241 538.00 | 19 078.00 | 1 222 460.00 | 1 241 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 395.00 | 395.00 | | 395.00 |
DH Retained earnings | 532 231.00 | 406 106.00 | | 532 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 152 398.00 | 126 124.00 | | 152 398.00 |
DJ Investment subsidies | 210 186.00 | | | 210 186.00 |
DL TOTAL (I) | 896 310.00 | 533 726.00 | | 896 310.00 |
DX Trade payables and related accounts | 63 587.00 | 71 305.00 | | 63 587.00 |
DY Tax and social security liabilities | 44 762.00 | 48 432.00 | | 44 762.00 |
EA Other liabilities | 124 533.00 | 225 021.00 | | 124 533.00 |
EB Prepaid income (2) | 93 264.00 | 20 779.00 | | 93 264.00 |
EC TOTAL (IV) | 326 149.00 | 365 538.00 | | 326 149.00 |
EE Grand total (I to V) | 1 222 460.00 | 899 264.00 | | 1 222 460.00 |
EG Accrued income and payables due within one year | 326 149.00 | 365 538.00 | | 326 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 563 388.00 | | 563 388.00 | 563 388.00 |
FJ Net sales | 563 388.00 | | 563 388.00 | 563 388.00 |
FQ Other income | | | 4 817.00 | |
FR Total operating income (I) | | | 568 206.00 | |
FW Other purchases and external expenses | | | 167 742.00 | |
FX Taxes, duties, and similar payments | | | 22 201.00 | |
FY Salaries and Wages | | | 156 242.00 | |
FZ Social Security Contributions | | | 27 535.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 247.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 883.00 | |
GE Other Expenses | | | 566.00 | |
GF Total Operating Expenses (II) | | | 375 420.00 | |
GG - OPERATING RESULT (I - II) | | | 192 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 192 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | 19 313.00 | | | 19 313.00 |
HD Total exceptional income (VII) | 19 313.00 | | | 19 313.00 |
HE Exceptional expenses on management operations | 92.00 | 149.00 | | 92.00 |
HH Total exceptional expenses (VIII) | 92.00 | 149.00 | | 92.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 220.00 | -149.00 | | 19 220.00 |
HK Income tax | 59 609.00 | 56 664.00 | | 59 609.00 |
HL TOTAL REVENUE (I + III + V + VII) | 587 519.00 | 628 159.00 | | 587 519.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 435 121.00 | 502 035.00 | | 435 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 152 398.00 | 126 124.00 | | 152 398.00 |
| |
| 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 | 24 734.00 | | | 24 734.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 4 810.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 4 810.00 | 1 214.00 | |
I4 DECREASES Grand Total | | 4 810.00 | 19 924.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 18 709.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 709.00 | | | 18 709.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 025.00 | | | 6 025.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 947.00 | 247.00 | | 17 947.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 947.00 | 247.00 | | 17 947.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 883.00 | | |
7B Total provisions for depreciation | | 883.00 | | |
7C Grand total | | 883.00 | | |
UE of which provisions and reversals: - Operating | | 883.00 | | |
| |
| 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 | 63 587.00 | 63 587.00 | | 63 587.00 |
8C Staff and Related Accounts | 12 130.00 | 12 130.00 | | 12 130.00 |
8D Social Security and Other Social Organizations | 19 514.00 | 19 514.00 | | 19 514.00 |
8K Other liabilities (including liabilities related to repo transactions) | 124 533.00 | 124 533.00 | | 124 533.00 |
8L Deferred income | 93 264.00 | 93 264.00 | | 93 264.00 |
UT Other financial assets | 1 214.00 | 1 214.00 | | 1 214.00 |
UX Other trade receivables | 176 407.00 | 176 407.00 | | 176 407.00 |
UY Staff and related accounts | 205.00 | 205.00 | | 205.00 |
VA Doubtful or disputed receivables | 1 104.00 | 1 104.00 | | 1 104.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 117.00 | 13 117.00 | | 13 117.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 778 917.00 | 778 917.00 | | 778 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 957 850.00 | 957 850.00 | | 957 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 149.00 | 326 149.00 | | 326 149.00 |
| |
| 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 | 19 474.00 | 32 934.00 | | 19 474.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | | -190.00 | | |
ST Other accounts | 49 438.00 | 55 133.00 | | 49 438.00 |
XQ Rental, rental and co-ownership charges | 92 435.00 | 73 007.00 | | 92 435.00 |
YT Subcontracting | 19 596.00 | 31 397.00 | | 19 596.00 |
YU External personnel | 6 272.00 | 6 662.00 | | 6 272.00 |
YW Business tax | 2 727.00 | -83.00 | | 2 727.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 22 201.00 | 32 850.00 | | 22 201.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 167 742.00 | 166 009.00 | | 167 742.00 |
| |
| 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 | 10.00 | | | 10.00 |
