| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 020.00 | 1 020.00 | | 1 020.00 |
AT Other tangible assets | 36 165.00 | 19 182.00 | 16 983.00 | 36 165.00 |
BH Other financial assets | 523.00 | | 523.00 | 523.00 |
BJ TOTAL (I) | 37 708.00 | 20 202.00 | 17 506.00 | 37 708.00 |
BX Customers and related accounts | 9 148.00 | | 9 148.00 | 9 148.00 |
BZ Other receivables | 17 629.00 | | 17 629.00 | 17 629.00 |
CF Cash and cash equivalents | 76 457.00 | | 76 457.00 | 76 457.00 |
CJ TOTAL (II) | 103 234.00 | | 103 234.00 | 103 234.00 |
CO Grand total (0 to V) | 140 943.00 | 20 202.00 | 120 741.00 | 140 943.00 |
CP Shares due in less than one year | 523.00 | | | 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 10 000.00 | | 6 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 65 157.00 | 53 298.00 | | 65 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 154.00 | 36 015.00 | | 2 154.00 |
DL TOTAL (I) | 74 312.00 | 100 312.00 | | 74 312.00 |
DP Provisions for Risks | 16 000.00 | 17 209.00 | | 16 000.00 |
DR TOTAL (IV) | 16 000.00 | 17 209.00 | | 16 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 331.00 | 272.00 | | 331.00 |
DX Trade payables and related accounts | 18 805.00 | 24 557.00 | | 18 805.00 |
DY Tax and social security liabilities | 11 293.00 | 8 643.00 | | 11 293.00 |
EA Other liabilities | | 3 926.00 | | |
EC TOTAL (IV) | 30 429.00 | 37 398.00 | | 30 429.00 |
EE Grand total (I to V) | 120 741.00 | 154 919.00 | | 120 741.00 |
EG Accrued income and payables due within one year | 30 429.00 | 37 398.00 | | 30 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 277 008.00 | | 277 008.00 | 277 008.00 |
FJ Net sales | 277 008.00 | | 277 008.00 | 277 008.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 209.00 | |
FQ Other income | | | 940.00 | |
FR Total operating income (I) | | | 279 157.00 | |
FW Other purchases and external expenses | | | 201 226.00 | |
FX Taxes, duties, and similar payments | | | 5 911.00 | |
FY Salaries and Wages | | | 17 350.00 | |
FZ Social Security Contributions | | | 5 033.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 474.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 57.00 | |
GF Total Operating Expenses (II) | | | 246 050.00 | |
GG - OPERATING RESULT (I - II) | | | 33 106.00 | |
GL Other interest and similar income | | | 110.00 | |
GP Total financial income (V) | | | 110.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 033.00 | 11 511.00 | | 5 033.00 |
A4 Equity method investments | 46.00 | | | 46.00 |
HB Exceptional income from capital transactions | 7 162.00 | 37 500.00 | | 7 162.00 |
HD Total exceptional income (VII) | 7 162.00 | 37 500.00 | | 7 162.00 |
HE Exceptional expenses on management operations | 30 399.00 | 697.00 | | 30 399.00 |
HF Exceptional expenses on capital transactions | 7 162.00 | 9 793.00 | | 7 162.00 |
HH Total exceptional expenses (VIII) | 37 561.00 | 10 490.00 | | 37 561.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 399.00 | 27 010.00 | | -30 399.00 |
HK Income tax | 663.00 | 8 129.00 | | 663.00 |
HL TOTAL REVENUE (I + III + V + VII) | 286 429.00 | 429 353.00 | | 286 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 284 274.00 | 393 338.00 | | 284 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 154.00 | 36 015.00 | | 2 154.00 |
| |
| 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 | 88 504.00 | | 1 400.00 | 88 504.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 415.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 415.00 | 523.00 | |
I4 DECREASES Grand Total | | 52 196.00 | 37 708.00 | |
IO DECREASES Total including other intangible assets | | | 1 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | 51 781.00 | 36 165.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 020.00 | | | 1 020.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 546.00 | | 1 400.00 | 86 546.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 938.00 | | | 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 347.00 | 16 474.00 | 44 619.00 | 48 347.00 |
PE DEPRECIATION Total including other intangible assets | 1 020.00 | | | 1 020.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 327.00 | 16 474.00 | 44 619.00 | 47 327.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 17 209.00 | | 1 209.00 | 17 209.00 |
7C Grand total | 17 209.00 | | 1 209.00 | 17 209.00 |
UE of which provisions and reversals: - Operating | | | 1 209.00 | |
| |
| 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 | 18 805.00 | 18 805.00 | | 18 805.00 |
8D Social Security and Other Social Organizations | 5 655.00 | 5 655.00 | | 5 655.00 |
UT Other financial assets | 523.00 | 523.00 | | 523.00 |
UX Other trade receivables | 9 148.00 | 9 148.00 | | 9 148.00 |
UZ Social Security, other social security organizations | 7 630.00 | 7 630.00 | | 7 630.00 |
VB VAT | 8 174.00 | 8 174.00 | | 8 174.00 |
VI Group and Associates | 331.00 | 331.00 | | 331.00 |
VM Income taxes | 1 802.00 | 1 802.00 | | 1 802.00 |
VQ Other Taxes, Duties, and Similar Debts | 457.00 | 457.00 | | 457.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24.00 | 24.00 | | 24.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 300.00 | 27 300.00 | | 27 300.00 |
VW VAT | 5 181.00 | 5 181.00 | | 5 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 429.00 | 30 429.00 | | 30 429.00 |
| |
| 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 | 5 454.00 | 6 637.00 | | 5 454.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 16 149.00 | 20 680.00 | | 16 149.00 |
ST Other accounts | 32 633.00 | 54 928.00 | | 32 633.00 |
XQ Rental, rental and co-ownership charges | 7 620.00 | 6 996.00 | | 7 620.00 |
YT Subcontracting | 144 824.00 | 194 438.00 | | 144 824.00 |
YW Business tax | 457.00 | 901.00 | | 457.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 911.00 | 7 538.00 | | 5 911.00 |
YY Amount of VAT collected | 29 339.00 | 51 432.00 | | 29 339.00 |
YZ Total deductible VAT on goods and services | 20 448.00 | 30 311.00 | | 20 448.00 |
ZE Dividends | 24 155.00 | | | 24 155.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 201 226.00 | 277 042.00 | | 201 226.00 |
