| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 225.00 | 13 036.00 | 189.00 | 13 225.00 |
AR Technical installations, industrial equipment and tools | 3 289.00 | 1 194.00 | 2 095.00 | 3 289.00 |
AT Other tangible assets | 93 582.00 | 62 681.00 | 30 902.00 | 93 582.00 |
BH Other financial assets | 863.00 | | 863.00 | 863.00 |
BJ TOTAL (I) | 111 851.00 | 76 911.00 | 34 940.00 | 111 851.00 |
BX Customers and related accounts | 177 836.00 | 4 000.00 | 173 836.00 | 177 836.00 |
BZ Other receivables | 10 421.00 | | 10 421.00 | 10 421.00 |
CD Marketable securities | 180 878.00 | | 180 878.00 | 180 878.00 |
CF Cash and cash equivalents | 269 362.00 | | 269 362.00 | 269 362.00 |
CH Prepaid expenses | 15 059.00 | | 15 059.00 | 15 059.00 |
CJ TOTAL (II) | 653 556.00 | 4 000.00 | 649 556.00 | 653 556.00 |
CO Grand total (0 to V) | 765 407.00 | 80 911.00 | 684 496.00 | 765 407.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 891.00 | | 891.00 | 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 323 310.00 | 291 589.00 | | 323 310.00 |
DH Retained earnings | 98.00 | 98.00 | | 98.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 960.00 | 91 721.00 | | 198 960.00 |
DL TOTAL (I) | 538 868.00 | 399 908.00 | | 538 868.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230.00 | 230.00 | | 230.00 |
DX Trade payables and related accounts | 20 484.00 | 16 427.00 | | 20 484.00 |
DY Tax and social security liabilities | 124 313.00 | 95 463.00 | | 124 313.00 |
EA Other liabilities | 600.00 | 12 756.00 | | 600.00 |
EC TOTAL (IV) | 145 628.00 | 124 876.00 | | 145 628.00 |
EE Grand total (I to V) | 684 496.00 | 524 784.00 | | 684 496.00 |
EG Accrued income and payables due within one year | 145 628.00 | 124 876.00 | | 145 628.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 994 503.00 | | 994 503.00 | 994 503.00 |
FJ Net sales | 994 503.00 | | 994 503.00 | 994 503.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 994 569.00 | |
FS Purchases of goods (including customs duties) | | | 1 882.00 | |
FW Other purchases and external expenses | | | 304 219.00 | |
FX Taxes, duties, and similar payments | | | 5 821.00 | |
FY Salaries and Wages | | | 278 231.00 | |
FZ Social Security Contributions | | | 132 850.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 526.00 | |
GE Other Expenses | | | 58.00 | |
GF Total Operating Expenses (II) | | | 734 587.00 | |
GG - OPERATING RESULT (I - II) | | | 259 982.00 | |
GL Other interest and similar income | | | 1 474.00 | |
GP Total financial income (V) | | | 1 474.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 474.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 261 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 321.00 | | |
HB Exceptional income from capital transactions | 17 000.00 | 1 737.00 | | 17 000.00 |
HD Total exceptional income (VII) | 17 000.00 | 1 737.00 | | 17 000.00 |
HF Exceptional expenses on capital transactions | 1 782.00 | 360.00 | | 1 782.00 |
HH Total exceptional expenses (VIII) | 1 782.00 | 360.00 | | 1 782.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 218.00 | 1 377.00 | | 15 218.00 |
HJ Employee participation in company results | 9 591.00 | 7 920.00 | | 9 591.00 |
HK Income tax | 68 124.00 | 33 603.00 | | 68 124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 013 044.00 | 825 354.00 | | 1 013 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 814 084.00 | 733 633.00 | | 814 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 960.00 | 91 721.00 | | 198 960.00 |
HP References: Equipment leasing | 11 786.00 | 11 786.00 | | 11 786.00 |
| |
| 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 | 131 367.00 | | 4 999.00 | 131 367.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 754.00 | |
I4 DECREASES Grand Total | | 24 515.00 | 111 851.00 | |
IO DECREASES Total including other intangible assets | | | 13 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 515.00 | 96 871.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 675.00 | | 550.00 | 12 675.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 937.00 | | 4 449.00 | 116 937.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 754.00 | | | 1 754.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 118.00 | 11 526.00 | 22 733.00 | 88 118.00 |
PE DEPRECIATION Total including other intangible assets | 12 243.00 | 793.00 | | 12 243.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 75 875.00 | 10 733.00 | 22 733.00 | 75 875.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 000.00 | | | 4 000.00 |
7B Total provisions for depreciation | 4 000.00 | | | 4 000.00 |
7C Grand total | 4 000.00 | | | 4 000.00 |
| |
| 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 | 20 484.00 | 20 484.00 | | 20 484.00 |
8C Staff and Related Accounts | 12 976.00 | 12 976.00 | | 12 976.00 |
8D Social Security and Other Social Organizations | 39 766.00 | 39 766.00 | | 39 766.00 |
8E Income Taxes | 34 520.00 | 34 520.00 | | 34 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UT Other financial assets | 863.00 | | | 863.00 |
UX Other trade receivables | 177 836.00 | | | 177 836.00 |
VB VAT | 498.00 | | | 498.00 |
VI Group and Associates | 230.00 | 230.00 | | 230.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 540.00 | 2 540.00 | | 2 540.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 923.00 | | | 9 923.00 |
VS Prepaid expenses | 15 059.00 | | | 15 059.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 179.00 | 203 316.00 | 863.00 | 204 179.00 |
VW VAT | 34 512.00 | 34 512.00 | | 34 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 628.00 | 145 628.00 | | 145 628.00 |
| |
| 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 | 4 603.00 | 4 562.00 | | 4 603.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 818.00 | 5 608.00 | | 6 818.00 |
ST Other accounts | 129 278.00 | 109 938.00 | | 129 278.00 |
XQ Rental, rental and co-ownership charges | 31 512.00 | 36 093.00 | | 31 512.00 |
YQ Equipment leasing commitment | 6 875.00 | 18 662.00 | | 6 875.00 |
YT Subcontracting | 136 610.00 | 141 152.00 | | 136 610.00 |
YW Business tax | 1 218.00 | 1 218.00 | | 1 218.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 821.00 | 5 780.00 | | 5 821.00 |
YY Amount of VAT collected | 193 441.00 | 156 717.00 | | 193 441.00 |
YZ Total deductible VAT on goods and services | 41 955.00 | 46 395.00 | | 41 955.00 |
ZE Dividends | 60 000.00 | | | 60 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 304 219.00 | 292 792.00 | | 304 219.00 |
| |
| 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 | 5.00 | | | 5.00 |
