| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 017.00 | 1 909.00 | 107.00 | 2 017.00 |
AR Technical installations, industrial equipment and tools | 8 221.00 | 6 865.00 | 1 356.00 | 8 221.00 |
AT Other tangible assets | 25 249.00 | 21 976.00 | 3 273.00 | 25 249.00 |
BH Other financial assets | 15 010.00 | | 15 010.00 | 15 010.00 |
BJ TOTAL (I) | 50 497.00 | 30 751.00 | 19 746.00 | 50 497.00 |
BV Advances and down payments on orders | 834.00 | | 834.00 | 834.00 |
BX Customers and related accounts | 14 349.00 | 1 313.00 | 13 036.00 | 14 349.00 |
BZ Other receivables | 29 565.00 | | 29 565.00 | 29 565.00 |
CD Marketable securities | 192.00 | | 192.00 | 192.00 |
CF Cash and cash equivalents | 50 666.00 | | 50 666.00 | 50 666.00 |
CJ TOTAL (II) | 95 605.00 | 1 313.00 | 94 292.00 | 95 605.00 |
CO Grand total (0 to V) | 146 102.00 | 32 064.00 | 114 038.00 | 146 102.00 |
CP Shares due in less than one year | 15 010.00 | | | 15 010.00 |
| |
| 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 |
DH Retained earnings | 63 435.00 | 48 955.00 | | 63 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 496.00 | 14 480.00 | | 14 496.00 |
DL TOTAL (I) | 79 030.00 | 64 535.00 | | 79 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 401.00 | 880.00 | | 401.00 |
DX Trade payables and related accounts | 5 271.00 | 5 520.00 | | 5 271.00 |
DY Tax and social security liabilities | 28 184.00 | 25 111.00 | | 28 184.00 |
EA Other liabilities | 1 151.00 | 1 200.00 | | 1 151.00 |
EC TOTAL (IV) | 35 007.00 | 32 711.00 | | 35 007.00 |
EE Grand total (I to V) | 114 038.00 | 97 246.00 | | 114 038.00 |
EG Accrued income and payables due within one year | 35 007.00 | 32 711.00 | | 35 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 296 214.00 | | 296 214.00 | 296 214.00 |
FJ Net sales | 296 214.00 | | 296 214.00 | 296 214.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 296 214.00 | |
FU Purchases of raw materials and other supplies | | | 34 448.00 | |
FW Other purchases and external expenses | | | 84 970.00 | |
FX Taxes, duties, and similar payments | | | 1 158.00 | |
FY Salaries and Wages | | | 94 458.00 | |
FZ Social Security Contributions | | | 48 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 021.00 | |
GE Other Expenses | | | -36.00 | |
GF Total Operating Expenses (II) | | | 265 319.00 | |
GG - OPERATING RESULT (I - II) | | | 30 896.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 12 823.00 | |
GU Total financial expenses (VI) | | | 12 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 869.00 | 296.00 | | 869.00 |
HH Total exceptional expenses (VIII) | 869.00 | 296.00 | | 869.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -869.00 | -296.00 | | -869.00 |
HK Income tax | 2 711.00 | 2 491.00 | | 2 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 217.00 | 254 471.00 | | 296 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 722.00 | 239 991.00 | | 281 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 496.00 | 14 480.00 | | 14 496.00 |
HP References: Equipment leasing | 5 561.00 | 4 851.00 | | 5 561.00 |
| |
| 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 | 34 738.00 | | 749.00 | 34 738.00 |
I4 DECREASES Grand Total | | | 35 487.00 | |
IO DECREASES Total including other intangible assets | | | 2 017.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 470.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 017.00 | | | 2 017.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 721.00 | | 749.00 | 32 721.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 730.00 | 2 021.00 | | 28 730.00 |
PE DEPRECIATION Total including other intangible assets | 1 702.00 | 207.00 | | 1 702.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 028.00 | 1 814.00 | | 27 028.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 313.00 | | | 1 313.00 |
7B Total provisions for depreciation | 1 313.00 | | | 1 313.00 |
7C Grand total | 1 313.00 | | | 1 313.00 |
| |
| 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 | 5 271.00 | 5 271.00 | | 5 271.00 |
8C Staff and Related Accounts | 5 713.00 | 5 713.00 | | 5 713.00 |
8D Social Security and Other Social Organizations | 14 863.00 | 14 863.00 | | 14 863.00 |
8E Income Taxes | 2 711.00 | 2 711.00 | | 2 711.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 151.00 | 1 151.00 | | 1 151.00 |
UT Other financial assets | 15 010.00 | 15 010.00 | | 15 010.00 |
UX Other trade receivables | 9 740.00 | 9 740.00 | | 9 740.00 |
UY Staff and related accounts | 500.00 | 500.00 | | 500.00 |
VA Doubtful or disputed receivables | 4 609.00 | 4 609.00 | | 4 609.00 |
VB VAT | 2 598.00 | 2 598.00 | | 2 598.00 |
VC Group and associates | 23 467.00 | 23 467.00 | | 23 467.00 |
VI Group and Associates | 401.00 | 401.00 | | 401.00 |
VQ Other Taxes, Duties, and Similar Debts | 182.00 | 182.00 | | 182.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 924.00 | 58 924.00 | | 58 924.00 |
VW VAT | 4 715.00 | 4 715.00 | | 4 715.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 007.00 | 35 007.00 | | 35 007.00 |
| |
| 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 | -365.00 | 48.00 | | -365.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 302.00 | 7 573.00 | | 8 302.00 |
ST Other accounts | 65 858.00 | 62 991.00 | | 65 858.00 |
XQ Rental, rental and co-ownership charges | 10 809.00 | 10 829.00 | | 10 809.00 |
YT Subcontracting | | 800.00 | | |
YW Business tax | 1 523.00 | 1 601.00 | | 1 523.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 158.00 | 1 649.00 | | 1 158.00 |
YY Amount of VAT collected | 375.00 | 2 186.00 | | 375.00 |
YZ Total deductible VAT on goods and services | 15 941.00 | 15 586.00 | | 15 941.00 |
ZE Dividends | 23 467.00 | | | 23 467.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 84 970.00 | 82 193.00 | | 84 970.00 |
