| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 000.00 | 11 000.00 | | 11 000.00 |
AP Buildings | 22 283.00 | 11 837.00 | 10 446.00 | 22 283.00 |
AR Technical installations, industrial equipment and tools | 8 961.00 | 4 734.00 | 4 227.00 | 8 961.00 |
AT Other tangible assets | 27 449.00 | 18 947.00 | 8 501.00 | 27 449.00 |
BH Other financial assets | 12 600.00 | | 12 600.00 | 12 600.00 |
BJ TOTAL (I) | 4 109 521.00 | 46 518.00 | 4 063 003.00 | 4 109 521.00 |
BV Advances and down payments on orders | 821.00 | | 821.00 | 821.00 |
BX Customers and related accounts | 614 345.00 | | 614 345.00 | 614 345.00 |
BZ Other receivables | 87 020.00 | | 87 020.00 | 87 020.00 |
CF Cash and cash equivalents | 535 956.00 | | 535 956.00 | 535 956.00 |
CH Prepaid expenses | 9 488.00 | | 9 488.00 | 9 488.00 |
CJ TOTAL (II) | 1 247 630.00 | | 1 247 630.00 | 1 247 630.00 |
CO Grand total (0 to V) | 5 357 151.00 | 46 518.00 | 5 310 633.00 | 5 357 151.00 |
CU Other investments | 4 027 227.00 | | 4 027 227.00 | 4 027 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 144 710.00 | 1 144 710.00 | | 1 144 710.00 |
DB Share, merger, contribution premiums, etc. | 617 245.00 | 617 245.00 | | 617 245.00 |
DD Legal reserve (1) | 114 471.00 | 76 196.00 | | 114 471.00 |
DG Other reserves | 322 465.00 | 651 537.00 | | 322 465.00 |
DH Retained earnings | | -362 018.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 410 925.00 | 2 370 302.00 | | 2 410 925.00 |
DK Regulated provisions | 14 539.00 | 7 407.00 | | 14 539.00 |
DL TOTAL (I) | 4 624 356.00 | 4 505 378.00 | | 4 624 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 303 226.00 | 3 460 460.00 | | 303 226.00 |
DW Advances and down payments received on current orders | 14 097.00 | | | 14 097.00 |
DX Trade payables and related accounts | 8 586.00 | 358 447.00 | | 8 586.00 |
DY Tax and social security liabilities | 360 030.00 | 301 135.00 | | 360 030.00 |
EA Other liabilities | 338.00 | 503.00 | | 338.00 |
EC TOTAL (IV) | 686 277.00 | 4 120 545.00 | | 686 277.00 |
EE Grand total (I to V) | 5 310 633.00 | 8 625 923.00 | | 5 310 633.00 |
EG Accrued income and payables due within one year | 686 277.00 | 4 120 545.00 | | 686 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 982 766.00 | | 1 982 766.00 | 1 982 766.00 |
FJ Net sales | 1 982 766.00 | | 1 982 766.00 | 1 982 766.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 638.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 2 003 422.00 | |
FW Other purchases and external expenses | | | 465 034.00 | |
FX Taxes, duties, and similar payments | | | 26 218.00 | |
FY Salaries and Wages | | | 338 040.00 | |
FZ Social Security Contributions | | | 124 007.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 150.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 963 453.00 | |
GG - OPERATING RESULT (I - II) | | | 1 039 969.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 698 000.00 | |
GK Income from other securities and fixed asset receivables | | | 21 999.00 | |
GP Total financial income (V) | | | 1 719 999.00 | |
GR Interest and similar expenses | | | 23 765.00 | |
GU Total financial expenses (VI) | | | 23 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 696 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 736 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 638.00 | | | 20 638.00 |
HA Exceptional income from management transactions | 1 273.00 | 24 437.00 | | 1 273.00 |
HD Total exceptional income (VII) | 1 273.00 | 24 437.00 | | 1 273.00 |
HE Exceptional expenses on management operations | 16 193.00 | 15.00 | | 16 193.00 |
HG Exceptional depreciation and provisions | 7 132.00 | 7 132.00 | | 7 132.00 |
HH Total exceptional expenses (VIII) | 23 325.00 | 7 147.00 | | 23 325.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 052.00 | 17 290.00 | | -22 052.00 |
HK Income tax | 303 226.00 | 74 957.00 | | 303 226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 724 694.00 | 3 601 594.00 | | 3 724 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 313 769.00 | 1 231 292.00 | | 1 313 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 410 925.00 | 2 370 302.00 | | 2 410 925.00 |
HP References: Equipment leasing | | 2 359.00 | | |
| |
| 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 | 4 127 203.00 | | 2 138.00 | 4 127 203.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 039 827.00 | |
I4 DECREASES Grand Total | | 19 820.00 | 4 109 521.00 | |
IO DECREASES Total including other intangible assets | | 3 107.00 | 11 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 16 713.00 | 58 693.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 107.00 | | | 14 107.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 268.00 | | 2 138.00 | 73 268.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 039 827.00 | | | 4 039 827.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 189.00 | 10 150.00 | 19 820.00 | 56 189.00 |
PE DEPRECIATION Total including other intangible assets | 14 107.00 | | 3 107.00 | 14 107.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 082.00 | 10 150.00 | 16 713.00 | 42 082.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 407.00 | 7 132.00 | | 7 407.00 |
7C Grand total | 7 407.00 | 7 132.00 | | 7 407.00 |
UJ - Exceptional | | 7 132.00 | | |
| |
| 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 | 8 586.00 | 8 586.00 | | 8 586.00 |
8C Staff and Related Accounts | 60 390.00 | 60 390.00 | | 60 390.00 |
8D Social Security and Other Social Organizations | 56 065.00 | 56 065.00 | | 56 065.00 |
8K Other liabilities (including liabilities related to repo transactions) | 338.00 | 338.00 | | 338.00 |
UT Other financial assets | 12 600.00 | | 12 600.00 | 12 600.00 |
UX Other trade receivables | 614 345.00 | 614 345.00 | | 614 345.00 |
VB VAT | 1 679.00 | 1 679.00 | | 1 679.00 |
VC Group and associates | 70 940.00 | 70 940.00 | | 70 940.00 |
VI Group and Associates | 303 226.00 | 303 226.00 | | 303 226.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 976.00 | 11 976.00 | | 11 976.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 400.00 | 14 400.00 | | 14 400.00 |
VS Prepaid expenses | 9 488.00 | 9 488.00 | | 9 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723 453.00 | 710 853.00 | 12 600.00 | 723 453.00 |
VW VAT | 231 599.00 | 231 599.00 | | 231 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 672 179.00 | 672 179.00 | | 672 179.00 |
| |
| 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 | 24 108.00 | | | 24 108.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 16 202.00 | | | 16 202.00 |
ST Other accounts | 391 236.00 | | | 391 236.00 |
XQ Rental, rental and co-ownership charges | 57 597.00 | | | 57 597.00 |
YP Average staff number | 8.00 | | | 8.00 |
YW Business tax | 2 110.00 | | | 2 110.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26 218.00 | | | 26 218.00 |
YY Amount of VAT collected | 420 869.00 | | | 420 869.00 |
YZ Total deductible VAT on goods and services | 152 598.00 | | | 152 598.00 |
ZE Dividends | 2 299 079.00 | | | 2 299 079.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 465 034.00 | | | 465 034.00 |
