| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 775.00 | 775.00 | | 775.00 |
AR Technical installations, industrial equipment and tools | 10 401.00 | 10 246.00 | 154.00 | 10 401.00 |
AT Other tangible assets | 32 371.00 | 23 326.00 | 9 044.00 | 32 371.00 |
BJ TOTAL (I) | 43 548.00 | 34 348.00 | 9 199.00 | 43 548.00 |
BL Raw materials, supplies | 3 275.00 | | 3 275.00 | 3 275.00 |
BX Customers and related accounts | 29 861.00 | 910.00 | 28 951.00 | 29 861.00 |
BZ Other receivables | 2 063.00 | | 2 063.00 | 2 063.00 |
CD Marketable securities | 3 674.00 | | 3 674.00 | 3 674.00 |
CF Cash and cash equivalents | 54 130.00 | | 54 130.00 | 54 130.00 |
CJ TOTAL (II) | 93 004.00 | 910.00 | 92 094.00 | 93 004.00 |
CO Grand total (0 to V) | 136 552.00 | 35 258.00 | 101 294.00 | 136 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DG Other reserves | 60 161.00 | | | 60 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 291.00 | | | 2 291.00 |
DL TOTAL (I) | 69 053.00 | | | 69 053.00 |
DU Loans and Debts from Credit Institutions (3) | 4 133.00 | | | 4 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 430.00 | | | 4 430.00 |
DX Trade payables and related accounts | 7 976.00 | | | 7 976.00 |
DY Tax and social security liabilities | 15 465.00 | | | 15 465.00 |
EA Other liabilities | 235.00 | | | 235.00 |
EC TOTAL (IV) | 32 240.00 | | | 32 240.00 |
EE Grand total (I to V) | 101 294.00 | | | 101 294.00 |
EG Accrued income and payables due within one year | 31 920.00 | | | 31 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 13 838.00 | | 13 838.00 | 13 838.00 |
FG Production sold - services | 181 068.00 | | 181 068.00 | 181 068.00 |
FJ Net sales | 194 907.00 | | 194 907.00 | 194 907.00 |
FO Operating subsidies | | | 4 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 831.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 201 749.00 | |
FU Purchases of raw materials and other supplies | | | 75 255.00 | |
FV Inventory change (raw materials and supplies) | | | 1 348.00 | |
FW Other purchases and external expenses | | | 50 506.00 | |
FX Taxes, duties, and similar payments | | | 1 844.00 | |
FY Salaries and Wages | | | 43 874.00 | |
FZ Social Security Contributions | | | 21 964.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 767.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 600.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 200 167.00 | |
GG - OPERATING RESULT (I - II) | | | 1 582.00 | |
GL Other interest and similar income | | | 46.00 | |
GP Total financial income (V) | | | 46.00 | |
GR Interest and similar expenses | | | 164.00 | |
GU Total financial expenses (VI) | | | 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 463.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | 827.00 | | | 827.00 |
HD Total exceptional income (VII) | 827.00 | | | 827.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 827.00 | | | 827.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 623.00 | | | 202 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 331.00 | | | 200 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 291.00 | | | 2 291.00 |
| |
| 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 | 43 548.00 | | | 43 548.00 |
I4 DECREASES Grand Total | | | 43 548.00 | |
IO DECREASES Total including other intangible assets | | | 775.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 773.00 | |
KD ACQUISITIONS Total including other intangible assets | 775.00 | | | 775.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 773.00 | | | 42 773.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 580.00 | 4 767.00 | | 29 580.00 |
PE DEPRECIATION Total including other intangible assets | 775.00 | | | 775.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 805.00 | 4 767.00 | | 28 805.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 310.00 | 600.00 | | 310.00 |
7B Total provisions for depreciation | 310.00 | 600.00 | | 310.00 |
7C Grand total | 310.00 | 600.00 | | 310.00 |
UE of which provisions and reversals: - Operating | | 600.00 | | |
| |
| 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 | 7 976.00 | 7 976.00 | | 7 976.00 |
8C Staff and Related Accounts | 6 718.00 | 6 718.00 | | 6 718.00 |
8D Social Security and Other Social Organizations | 4 580.00 | 4 580.00 | | 4 580.00 |
8K Other liabilities (including liabilities related to repo transactions) | 235.00 | 235.00 | | 235.00 |
UX Other trade receivables | 28 776.00 | 28 776.00 | | 28 776.00 |
VA Doubtful or disputed receivables | 1 085.00 | 1 085.00 | | 1 085.00 |
VB VAT | 1 593.00 | 1 593.00 | | 1 593.00 |
VH Loans with a maturity of more than one year at origin | 4 133.00 | 3 813.00 | 319.00 | 4 133.00 |
VI Group and Associates | 4 430.00 | 4 430.00 | | 4 430.00 |
VK Loans repaid during the year | 3 768.00 | | | 3 768.00 |
VQ Other Taxes, Duties, and Similar Debts | 403.00 | 403.00 | | 403.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 470.00 | 470.00 | | 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 924.00 | 31 924.00 | | 31 924.00 |
VW VAT | 3 762.00 | 3 762.00 | | 3 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 240.00 | 31 920.00 | 319.00 | 32 240.00 |
| |
| 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 | 802.00 | | | 802.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 467.00 | | | 6 467.00 |
ST Other accounts | 14 175.00 | | | 14 175.00 |
XQ Rental, rental and co-ownership charges | 24 800.00 | | | 24 800.00 |
YT Subcontracting | 5 063.00 | | | 5 063.00 |
YW Business tax | 1 042.00 | | | 1 042.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 844.00 | | | 1 844.00 |
YY Amount of VAT collected | 26 802.00 | | | 26 802.00 |
YZ Total deductible VAT on goods and services | 17 816.00 | | | 17 816.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 506.00 | | | 50 506.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
| |
| 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 | 1.00 | | | 1.00 |
