| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 377.00 | 1 377.00 | | 1 377.00 |
AL Advances and down payments on intangible assets. | | | 7.00 | |
AT Other tangible assets | 49 977.00 | 45 354.00 | 4 623.00 | 49 977.00 |
BJ TOTAL (I) | 51 374.00 | 46 731.00 | 4 643.00 | 51 374.00 |
BZ Other receivables | 96 050.00 | | 96 050.00 | 96 050.00 |
CD Marketable securities | 50 233.00 | | 50 233.00 | 50 233.00 |
CF Cash and cash equivalents | 176 646.00 | | 176 646.00 | 176 646.00 |
CJ TOTAL (II) | 322 929.00 | | 322 929.00 | 322 929.00 |
CO Grand total (0 to V) | 374 303.00 | 46 731.00 | 327 572.00 | 374 303.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 114 890.00 | 92 012.00 | | 114 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 804.00 | 22 878.00 | | 41 804.00 |
DL TOTAL (I) | 165 494.00 | 123 690.00 | | 165 494.00 |
DU Loans and Debts from Credit Institutions (3) | 46 525.00 | 83 574.00 | | 46 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 512.00 | 14 647.00 | | 38 512.00 |
DX Trade payables and related accounts | 44 621.00 | 657.00 | | 44 621.00 |
DY Tax and social security liabilities | 32 419.00 | 6 887.00 | | 32 419.00 |
EC TOTAL (IV) | 162 078.00 | 105 765.00 | | 162 078.00 |
EE Grand total (I to V) | 327 572.00 | 229 455.00 | | 327 572.00 |
EG Accrued income and payables due within one year | 154 123.00 | 31 255.00 | | 154 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 395 479.00 | | 395 479.00 | 395 479.00 |
FJ Net sales | 395 479.00 | | 395 479.00 | 395 479.00 |
FO Operating subsidies | | | 65 040.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 336.00 | |
FQ Other income | | | 106.00 | |
FR Total operating income (I) | | | 464 961.00 | |
FW Other purchases and external expenses | | | 286 911.00 | |
FX Taxes, duties, and similar payments | | | 2 944.00 | |
FY Salaries and Wages | | | 80 976.00 | |
FZ Social Security Contributions | | | 43 939.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 031.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 424 802.00 | |
GG - OPERATING RESULT (I - II) | | | 40 160.00 | |
GL Other interest and similar income | | | 42.00 | |
GP Total financial income (V) | | | 42.00 | |
GR Interest and similar expenses | | | 720.00 | |
GU Total financial expenses (VI) | | | 720.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 336.00 | 8 533.00 | | 4 336.00 |
A2 TOTAL ASSETS | 43 692.00 | 35 116.00 | | 43 692.00 |
HB Exceptional income from capital transactions | 26 000.00 | | | 26 000.00 |
HD Total exceptional income (VII) | 26 000.00 | | | 26 000.00 |
HE Exceptional expenses on management operations | 17.00 | 116.00 | | 17.00 |
HF Exceptional expenses on capital transactions | 23 660.00 | | | 23 660.00 |
HH Total exceptional expenses (VIII) | 23 677.00 | 116.00 | | 23 677.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 323.00 | -116.00 | | 2 323.00 |
HK Income tax | | 2 570.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 491 003.00 | 385 881.00 | | 491 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 449 199.00 | 363 003.00 | | 449 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 804.00 | 22 878.00 | | 41 804.00 |
HP References: Equipment leasing | 610.00 | 1 282.00 | | 610.00 |
| |
| 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 | 80 374.00 | | | 80 374.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | 29 000.00 | 51 374.00 | |
IO DECREASES Total including other intangible assets | | | 1 377.00 | |
IY DECREASES Total Tangible Fixed Assets | | 29 000.00 | 49 977.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 377.00 | | | 1 377.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 977.00 | | | 78 977.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 040.00 | 10 031.00 | 5 340.00 | 42 040.00 |
PE DEPRECIATION Total including other intangible assets | 1 377.00 | | | 1 377.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 663.00 | 10 031.00 | 5 340.00 | 40 663.00 |
| |
| 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 | 44 621.00 | 44 621.00 | | 44 621.00 |
8D Social Security and Other Social Organizations | 18 411.00 | 18 411.00 | | 18 411.00 |
VC Group and associates | 96 050.00 | 96 050.00 | | 96 050.00 |
VH Loans with a maturity of more than one year at origin | 46 525.00 | 38 570.00 | 7 955.00 | 46 525.00 |
VI Group and Associates | 38 512.00 | 38 512.00 | | 38 512.00 |
VK Loans repaid during the year | 37 049.00 | | | 37 049.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 050.00 | 96 050.00 | | 96 050.00 |
VW VAT | 14 008.00 | 14 008.00 | | 14 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 078.00 | 154 123.00 | 7 955.00 | 162 078.00 |
| |
| 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 | 2 078.00 | 871.00 | | 2 078.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 844.00 | 4 899.00 | | 3 844.00 |
ST Other accounts | 34 826.00 | 26 655.00 | | 34 826.00 |
XQ Rental, rental and co-ownership charges | 16 615.00 | 31 207.00 | | 16 615.00 |
YT Subcontracting | 216 257.00 | 162 832.00 | | 216 257.00 |
YV Retrocessions of fees, commissions and brokerage | 15 370.00 | | | 15 370.00 |
YW Business tax | 866.00 | 1 135.00 | | 866.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 944.00 | 2 006.00 | | 2 944.00 |
YY Amount of VAT collected | 78 996.00 | 73 154.00 | | 78 996.00 |
YZ Total deductible VAT on goods and services | 47 733.00 | 33 922.00 | | 47 733.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 286 911.00 | 225 593.00 | | 286 911.00 |
