| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 284 724.00 | | 284 724.00 | 284 724.00 |
AR Technical installations, industrial equipment and tools | 30 386.00 | 30 386.00 | | 30 386.00 |
AT Other tangible assets | 12 965.00 | 12 965.00 | | 12 965.00 |
BJ TOTAL (I) | 328 075.00 | 43 351.00 | 284 724.00 | 328 075.00 |
BX Customers and related accounts | 3 420.00 | | 3 420.00 | 3 420.00 |
BZ Other receivables | 167.00 | | 167.00 | 167.00 |
CD Marketable securities | 61 568.00 | | 61 568.00 | 61 568.00 |
CF Cash and cash equivalents | 113 638.00 | | 113 638.00 | 113 638.00 |
CJ TOTAL (II) | 178 793.00 | | 178 793.00 | 178 793.00 |
CO Grand total (0 to V) | 506 868.00 | 43 351.00 | 463 517.00 | 506 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 3 429.00 | 3 429.00 | | 3 429.00 |
DH Retained earnings | 380 970.00 | 352 573.00 | | 380 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 456.00 | 28 397.00 | | 27 456.00 |
DL TOTAL (I) | 420 240.00 | 392 784.00 | | 420 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 626.00 | 39 626.00 | | 39 626.00 |
DX Trade payables and related accounts | | 800.00 | | |
DY Tax and social security liabilities | 3 651.00 | 8 413.00 | | 3 651.00 |
EC TOTAL (IV) | 43 277.00 | 48 839.00 | | 43 277.00 |
EE Grand total (I to V) | 463 517.00 | 441 623.00 | | 463 517.00 |
EG Accrued income and payables due within one year | 43 277.00 | 48 839.00 | | 43 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 280.00 | | 73 280.00 | 73 280.00 |
FJ Net sales | 73 280.00 | | 73 280.00 | 73 280.00 |
FR Total operating income (I) | | | 73 280.00 | |
FW Other purchases and external expenses | | | 39 535.00 | |
FX Taxes, duties, and similar payments | | | 1 598.00 | |
GF Total Operating Expenses (II) | | | 41 133.00 | |
GG - OPERATING RESULT (I - II) | | | 32 147.00 | |
GL Other interest and similar income | | | 154.00 | |
GP Total financial income (V) | | | 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3.00 | | |
HH Total exceptional expenses (VIII) | | 3.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3.00 | | |
HK Income tax | 4 845.00 | 5 012.00 | | 4 845.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 434.00 | 65 833.00 | | 73 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 978.00 | 37 436.00 | | 45 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 456.00 | 28 397.00 | | 27 456.00 |
| |
| 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 | 328 075.00 | | | 328 075.00 |
I4 DECREASES Grand Total | | | 328 075.00 | |
IO DECREASES Total including other intangible assets | | | 284 724.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 351.00 | |
KD ACQUISITIONS Total including other intangible assets | 284 724.00 | | | 284 724.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 351.00 | | | 43 351.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 351.00 | | | 43 351.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 351.00 | | | 43 351.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 851.00 | 2 851.00 | | 2 851.00 |
UX Other trade receivables | 3 420.00 | 3 420.00 | | 3 420.00 |
VI Group and Associates | 36 774.00 | 36 774.00 | | 36 774.00 |
VM Income taxes | 167.00 | 167.00 | | 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 587.00 | 3 587.00 | | 3 587.00 |
VW VAT | 3 651.00 | 3 651.00 | | 3 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 277.00 | 43 277.00 | | 43 277.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | 843.00 | | 43.00 |
ST Other accounts | 2 015.00 | 511.00 | | 2 015.00 |
XQ Rental, rental and co-ownership charges | 37 478.00 | 29 478.00 | | 37 478.00 |
YW Business tax | 1 598.00 | 1 590.00 | | 1 598.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 598.00 | 1 590.00 | | 1 598.00 |
YY Amount of VAT collected | 14 656.00 | 13 109.00 | | 14 656.00 |
YZ Total deductible VAT on goods and services | 188.00 | 26.00 | | 188.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 535.00 | 30 831.00 | | 39 535.00 |
