| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 790.00 | 10 698.00 | 2 093.00 | 12 790.00 |
AN Land | 21 261.00 | 9 037.00 | 12 224.00 | 21 261.00 |
AP Buildings | 5 591.00 | 1 486.00 | 4 105.00 | 5 591.00 |
AT Other tangible assets | 50 936.00 | 30 057.00 | 20 879.00 | 50 936.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 104 638.00 | 51 278.00 | 53 360.00 | 104 638.00 |
BV Advances and down payments on orders | 36 222.00 | | 36 222.00 | 36 222.00 |
BX Customers and related accounts | 395 533.00 | 22 675.00 | 372 858.00 | 395 533.00 |
BZ Other receivables | 127 835.00 | | 127 835.00 | 127 835.00 |
CF Cash and cash equivalents | 1 981 714.00 | | 1 981 714.00 | 1 981 714.00 |
CH Prepaid expenses | 8 214.00 | | 8 214.00 | 8 214.00 |
CJ TOTAL (II) | 2 549 518.00 | 22 675.00 | 2 526 843.00 | 2 549 518.00 |
CO Grand total (0 to V) | 2 654 156.00 | 73 953.00 | 2 580 204.00 | 2 654 156.00 |
CP Shares due in less than one year | 60.00 | | | 60.00 |
CR Shares due in more than one year | 60.00 | | | 60.00 |
CU Other investments | 14 000.00 | | 14 000.00 | 14 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | 711 760.00 | 614 171.00 | | 711 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 272 871.00 | 197 590.00 | | 272 871.00 |
DL TOTAL (I) | 993 017.00 | 820 146.00 | | 993 017.00 |
DX Trade payables and related accounts | 59 735.00 | 49 861.00 | | 59 735.00 |
DY Tax and social security liabilities | 199 953.00 | 151 659.00 | | 199 953.00 |
EA Other liabilities | 1 327 498.00 | 1 284 980.00 | | 1 327 498.00 |
EC TOTAL (IV) | 1 587 186.00 | 1 486 500.00 | | 1 587 186.00 |
EE Grand total (I to V) | 2 580 204.00 | 2 306 646.00 | | 2 580 204.00 |
EG Accrued income and payables due within one year | 1 587 186.00 | 1 486 500.00 | | 1 587 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 220 457.00 | | 1 220 457.00 | 1 220 457.00 |
FJ Net sales | 1 220 457.00 | | 1 220 457.00 | 1 220 457.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 719.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 221 180.00 | |
FW Other purchases and external expenses | | | 300 734.00 | |
FX Taxes, duties, and similar payments | | | 4 759.00 | |
FY Salaries and Wages | | | 418 943.00 | |
FZ Social Security Contributions | | | 113 618.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 382.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 848 440.00 | |
GG - OPERATING RESULT (I - II) | | | 372 741.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 143.00 | |
GP Total financial income (V) | | | 143.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 372 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 719.00 | | | 719.00 |
A2 TOTAL ASSETS | 44 457.00 | | | 44 457.00 |
A4 Equity method investments | | 2 375.00 | | |
HB Exceptional income from capital transactions | | 2 000.00 | | |
HD Total exceptional income (VII) | | 2 000.00 | | |
HE Exceptional expenses on management operations | | 135.00 | | |
HH Total exceptional expenses (VIII) | | 135.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 865.00 | | |
HK Income tax | 100 012.00 | 59 903.00 | | 100 012.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 221 323.00 | 1 053 760.00 | | 1 221 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 948 452.00 | 856 170.00 | | 948 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 272 871.00 | 197 590.00 | | 272 871.00 |
| |
| 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 | 108 976.00 | | 841.00 | 108 976.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 060.00 | |
I4 DECREASES Grand Total | | 5 179.00 | 104 638.00 | |
IO DECREASES Total including other intangible assets | | 5 179.00 | 12 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 788.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 969.00 | | | 17 969.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 947.00 | | 841.00 | 76 947.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 060.00 | | | 14 060.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 075.00 | 10 382.00 | 5 179.00 | 46 075.00 |
PE DEPRECIATION Total including other intangible assets | 14 309.00 | 1 568.00 | 5 179.00 | 14 309.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 767.00 | 8 814.00 | | 31 767.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 675.00 | | | 22 675.00 |
7B Total provisions for depreciation | 22 675.00 | | | 22 675.00 |
7C Grand total | 22 675.00 | | | 22 675.00 |
| |
| 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 | 59 735.00 | 59 735.00 | | 59 735.00 |
8C Staff and Related Accounts | 20 897.00 | 20 897.00 | | 20 897.00 |
8D Social Security and Other Social Organizations | 50 142.00 | 50 142.00 | | 50 142.00 |
8E Income Taxes | 40 108.00 | 40 108.00 | | 40 108.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 327 498.00 | 1 327 498.00 | | 1 327 498.00 |
UT Other financial assets | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 368 414.00 | 368 414.00 | | 368 414.00 |
VA Doubtful or disputed receivables | 27 119.00 | 27 119.00 | | 27 119.00 |
VB VAT | 10 659.00 | 10 659.00 | | 10 659.00 |
VC Group and associates | 65 440.00 | 65 440.00 | | 65 440.00 |
VP Miscellaneous | 2 062.00 | 2 062.00 | | 2 062.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 410.00 | 7 410.00 | | 7 410.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 674.00 | 49 674.00 | | 49 674.00 |
VS Prepaid expenses | 8 214.00 | 8 214.00 | | 8 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 531 642.00 | 531 642.00 | | 531 642.00 |
VW VAT | 81 396.00 | 81 396.00 | | 81 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 587 186.00 | 1 587 186.00 | | 1 587 186.00 |
| |
| 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 | 4 146.00 | 8 350.00 | | 4 146.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 176.00 | 2 447.00 | | 3 176.00 |
ST Other accounts | 64 416.00 | 64 045.00 | | 64 416.00 |
XQ Rental, rental and co-ownership charges | 59 290.00 | 53 106.00 | | 59 290.00 |
YV Retrocessions of fees, commissions and brokerage | 173 851.00 | 133 254.00 | | 173 851.00 |
YW Business tax | 613.00 | 883.00 | | 613.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 759.00 | 9 233.00 | | 4 759.00 |
YY Amount of VAT collected | 234 070.00 | 196 560.00 | | 234 070.00 |
YZ Total deductible VAT on goods and services | 46 362.00 | 38 288.00 | | 46 362.00 |
ZE Dividends | | 100 000.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 300 734.00 | 252 851.00 | | 300 734.00 |
| |
| 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 |
