| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 743.00 | 743.00 | | 743.00 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AT Other tangible assets | 49 267.00 | 36 303.00 | 12 963.00 | 49 267.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 65 275.00 | 37 047.00 | 28 228.00 | 65 275.00 |
BT Goods | 2 115.00 | | 2 115.00 | 2 115.00 |
BX Customers and related accounts | 11 844.00 | | 11 844.00 | 11 844.00 |
BZ Other receivables | 700.00 | | 700.00 | 700.00 |
CF Cash and cash equivalents | 48 321.00 | | 48 321.00 | 48 321.00 |
CH Prepaid expenses | 915.00 | | 915.00 | 915.00 |
CJ TOTAL (II) | 63 896.00 | | 63 896.00 | 63 896.00 |
CO Grand total (0 to V) | 129 170.00 | 37 047.00 | 92 124.00 | 129 170.00 |
CP Shares due in less than one year | 20.00 | | | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 1 064.00 | 922.00 | | 1 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 820.00 | 27 643.00 | | 26 820.00 |
DL TOTAL (I) | 69 808.00 | 70 488.00 | | 69 808.00 |
DU Loans and Debts from Credit Institutions (3) | | 7 861.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 48.00 | | | 48.00 |
DX Trade payables and related accounts | 3 443.00 | 3 350.00 | | 3 443.00 |
DY Tax and social security liabilities | 18 825.00 | 15 938.00 | | 18 825.00 |
EC TOTAL (IV) | 22 316.00 | 27 149.00 | | 22 316.00 |
EE Grand total (I to V) | 92 124.00 | 97 637.00 | | 92 124.00 |
EG Accrued income and payables due within one year | 22 316.00 | 27 149.00 | | 22 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 437.00 | | 1 437.00 | 1 437.00 |
FG Production sold - services | 70 288.00 | | 70 288.00 | 70 288.00 |
FJ Net sales | 71 725.00 | | 71 725.00 | 71 725.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 71 725.00 | |
FT Inventory change (goods) | | | -2 115.00 | |
FW Other purchases and external expenses | | | 25 405.00 | |
FX Taxes, duties, and similar payments | | | 1 273.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 821.00 | |
GE Other Expenses | | | -27.00 | |
GF Total Operating Expenses (II) | | | 36 357.00 | |
GG - OPERATING RESULT (I - II) | | | 35 367.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 23.00 | |
GU Total financial expenses (VI) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 480.00 | | |
HK Income tax | 8 524.00 | 5 031.00 | | 8 524.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 725.00 | 68 362.00 | | 71 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 904.00 | 40 720.00 | | 44 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 820.00 | 27 643.00 | | 26 820.00 |
| |
| 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 | 61 953.00 | | 3 321.00 | 61 953.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | | 65 275.00 | |
IO DECREASES Total including other intangible assets | | | 15 988.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 267.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 988.00 | | | 15 988.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 945.00 | | 3 321.00 | 45 945.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 225.00 | 11 821.00 | | 25 225.00 |
PE DEPRECIATION Total including other intangible assets | 743.00 | | | 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 482.00 | 11 821.00 | | 24 482.00 |
| |
| 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 | 3 443.00 | 3 443.00 | | 3 443.00 |
8E Income Taxes | 3 492.00 | 3 492.00 | | 3 492.00 |
UT Other financial assets | 20.00 | 20.00 | | 20.00 |
UX Other trade receivables | 11 844.00 | 11 844.00 | | 11 844.00 |
VB VAT | 700.00 | 700.00 | | 700.00 |
VI Group and Associates | 48.00 | 48.00 | | 48.00 |
VK Loans repaid during the year | 7 861.00 | | | 7 861.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 596.00 | 11 596.00 | | 11 596.00 |
VS Prepaid expenses | 915.00 | 915.00 | | 915.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 479.00 | 13 479.00 | | 13 479.00 |
VW VAT | 3 738.00 | 3 738.00 | | 3 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 316.00 | 22 316.00 | | 22 316.00 |
| |
| 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 | 938.00 | 865.00 | | 938.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 805.00 | 2 749.00 | | 2 805.00 |
ST Other accounts | 17 434.00 | 16 737.00 | | 17 434.00 |
XQ Rental, rental and co-ownership charges | 2 591.00 | 3 110.00 | | 2 591.00 |
YT Subcontracting | 2 575.00 | | | 2 575.00 |
YW Business tax | 335.00 | 340.00 | | 335.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 273.00 | 1 205.00 | | 1 273.00 |
YY Amount of VAT collected | 12 669.00 | 14 023.00 | | 12 669.00 |
YZ Total deductible VAT on goods and services | 2 844.00 | 1 901.00 | | 2 844.00 |
ZE Dividends | 27 500.00 | | | 27 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 405.00 | 22 597.00 | | 25 405.00 |
