| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 176.00 | 4 176.00 | | 4 176.00 |
AH Goodwill | 1 524.00 | | 1 524.00 | 1 524.00 |
AT Other tangible assets | 44 581.00 | 31 544.00 | 13 038.00 | 44 581.00 |
BJ TOTAL (I) | 51 330.00 | 35 720.00 | 15 610.00 | 51 330.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 8 034.00 | | 8 034.00 | 8 034.00 |
CD Marketable securities | 135 014.00 | | 135 014.00 | 135 014.00 |
CF Cash and cash equivalents | 13 471.00 | | 13 471.00 | 13 471.00 |
CH Prepaid expenses | 1 586.00 | | 1 586.00 | 1 586.00 |
CJ TOTAL (II) | 158 106.00 | | 158 106.00 | 158 106.00 |
CO Grand total (0 to V) | 209 436.00 | 35 720.00 | 173 716.00 | 209 436.00 |
CU Other investments | 1 048.00 | | 1 048.00 | 1 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 13 992.00 | 13 992.00 | | 13 992.00 |
DH Retained earnings | 125 617.00 | 97 066.00 | | 125 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 346.00 | 28 551.00 | | 15 346.00 |
DL TOTAL (I) | 163 417.00 | 148 072.00 | | 163 417.00 |
DX Trade payables and related accounts | 3 239.00 | 1 701.00 | | 3 239.00 |
DY Tax and social security liabilities | 6 336.00 | 6 193.00 | | 6 336.00 |
EA Other liabilities | 723.00 | 8 340.00 | | 723.00 |
EC TOTAL (IV) | 10 299.00 | 16 234.00 | | 10 299.00 |
EE Grand total (I to V) | 173 716.00 | 164 305.00 | | 173 716.00 |
EG Accrued income and payables due within one year | 10 299.00 | 16 234.00 | | 10 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 307 696.00 | | 307 696.00 | 307 696.00 |
FJ Net sales | 307 696.00 | | 307 696.00 | 307 696.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 307 696.00 | |
FW Other purchases and external expenses | | | 166 979.00 | |
FX Taxes, duties, and similar payments | | | 3 908.00 | |
FY Salaries and Wages | | | 82 668.00 | |
FZ Social Security Contributions | | | 32 562.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 320.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 289 441.00 | |
GG - OPERATING RESULT (I - II) | | | 18 255.00 | |
GL Other interest and similar income | | | 203.00 | |
GP Total financial income (V) | | | 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 750.00 | | |
A2 TOTAL ASSETS | 32 523.00 | 25 988.00 | | 32 523.00 |
HB Exceptional income from capital transactions | 3 024.00 | | | 3 024.00 |
HD Total exceptional income (VII) | 3 024.00 | | | 3 024.00 |
HE Exceptional expenses on management operations | 1 918.00 | 75.00 | | 1 918.00 |
HH Total exceptional expenses (VIII) | 1 918.00 | 75.00 | | 1 918.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 106.00 | -75.00 | | 1 106.00 |
HK Income tax | 4 218.00 | 5 591.00 | | 4 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 310 923.00 | 275 720.00 | | 310 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 577.00 | 247 169.00 | | 295 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 346.00 | 28 551.00 | | 15 346.00 |
HP References: Equipment leasing | 1 560.00 | 1 560.00 | | 1 560.00 |
| |
| 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 | 54 860.00 | | 8 869.00 | 54 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 048.00 | |
I4 DECREASES Grand Total | | 12 399.00 | 51 330.00 | |
IO DECREASES Total including other intangible assets | | 6 300.00 | 5 701.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 099.00 | 44 581.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 001.00 | | | 12 001.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 811.00 | | 8 869.00 | 41 811.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 048.00 | | | 1 048.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 799.00 | 3 320.00 | 12 399.00 | 44 799.00 |
PE DEPRECIATION Total including other intangible assets | 10 476.00 | | 6 300.00 | 10 476.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 323.00 | 3 320.00 | 6 099.00 | 34 323.00 |
| |
| 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 | 3 239.00 | 3 239.00 | | 3 239.00 |
8D Social Security and Other Social Organizations | 3 000.00 | 3 000.00 | | 3 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 723.00 | 723.00 | | 723.00 |
VM Income taxes | 1 374.00 | 1 374.00 | | 1 374.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
VS Prepaid expenses | 1 586.00 | 1 586.00 | | 1 586.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 960.00 | 6 960.00 | | 6 960.00 |
VW VAT | 3 336.00 | 3 336.00 | | 3 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 299.00 | 10 299.00 | | 10 299.00 |
| |
| 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 | 2 816.00 | 3 104.00 | | 2 816.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 750.00 | 6 436.00 | | 5 750.00 |
ST Other accounts | 45 636.00 | 39 272.00 | | 45 636.00 |
XQ Rental, rental and co-ownership charges | 24 364.00 | 18 288.00 | | 24 364.00 |
YV Retrocessions of fees, commissions and brokerage | 91 229.00 | 66 964.00 | | 91 229.00 |
YW Business tax | 1 092.00 | 1 104.00 | | 1 092.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 908.00 | 4 208.00 | | 3 908.00 |
YY Amount of VAT collected | | 54 652.00 | | |
YZ Total deductible VAT on goods and services | | 19 013.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 166 979.00 | 130 959.00 | | 166 979.00 |
