| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 750.00 | 4 201.00 | 13 549.00 | 17 750.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AT Other tangible assets | 8 808.00 | 7 117.00 | 1 691.00 | 8 808.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 36 588.00 | 11 318.00 | 25 270.00 | 36 588.00 |
BX Customers and related accounts | 31 201.00 | | 31 201.00 | 31 201.00 |
BZ Other receivables | 9 956.00 | | 9 956.00 | 9 956.00 |
CF Cash and cash equivalents | 33 774.00 | | 33 774.00 | 33 774.00 |
CH Prepaid expenses | 10 208.00 | | 10 208.00 | 10 208.00 |
CJ TOTAL (II) | 85 139.00 | | 85 139.00 | 85 139.00 |
CO Grand total (0 to V) | 121 727.00 | 11 318.00 | 110 409.00 | 121 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 19 650.00 | | | 19 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 573.00 | | | 2 573.00 |
DL TOTAL (I) | 23 323.00 | | | 23 323.00 |
DU Loans and Debts from Credit Institutions (3) | 107.00 | | | 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 016.00 | | | 35 016.00 |
DX Trade payables and related accounts | 11 314.00 | | | 11 314.00 |
DY Tax and social security liabilities | 39 838.00 | | | 39 838.00 |
EA Other liabilities | 588.00 | | | 588.00 |
EB Prepaid income (2) | 223.00 | | | 223.00 |
EC TOTAL (IV) | 87 086.00 | | | 87 086.00 |
EE Grand total (I to V) | 110 409.00 | | | 110 409.00 |
EG Accrued income and payables due within one year | 87 086.00 | | | 87 086.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 107.00 | | | 107.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 265 694.00 | | 265 694.00 | 265 694.00 |
FJ Net sales | 265 694.00 | | 265 694.00 | 265 694.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 355.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 270 056.00 | |
FW Other purchases and external expenses | | | 73 182.00 | |
FX Taxes, duties, and similar payments | | | 3 247.00 | |
FY Salaries and Wages | | | 138 484.00 | |
FZ Social Security Contributions | | | 46 108.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 006.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 267 030.00 | |
GG - OPERATING RESULT (I - II) | | | 3 026.00 | |
GR Interest and similar expenses | | | 453.00 | |
GU Total financial expenses (VI) | | | 453.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 573.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 355.00 | | | 4 355.00 |
HL TOTAL REVENUE (I + III + V + VII) | 270 056.00 | | | 270 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 483.00 | | | 267 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 573.00 | | | 2 573.00 |
HP References: Equipment leasing | 333.00 | | | 333.00 |
| |
| 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 | 29 328.00 | | 7 260.00 | 29 328.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 36 588.00 | |
IO DECREASES Total including other intangible assets | | | 27 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 808.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 750.00 | | 6 000.00 | 21 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 548.00 | | 1 260.00 | 7 548.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 313.00 | 6 006.00 | | 5 313.00 |
PE DEPRECIATION Total including other intangible assets | 950.00 | 3 251.00 | | 950.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 363.00 | 2 755.00 | | 4 363.00 |
| |
| 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 | 11 314.00 | 11 314.00 | | 11 314.00 |
8C Staff and Related Accounts | 7 389.00 | 7 389.00 | | 7 389.00 |
8D Social Security and Other Social Organizations | 21 398.00 | 21 398.00 | | 21 398.00 |
8K Other liabilities (including liabilities related to repo transactions) | 588.00 | 588.00 | | 588.00 |
8L Deferred income | 223.00 | 223.00 | | 223.00 |
UT Other financial assets | 30.00 | | | 30.00 |
UX Other trade receivables | 31 201.00 | | | 31 201.00 |
VB VAT | 2 089.00 | | | 2 089.00 |
VG Loans with a maturity of up to one year at origin | 107.00 | 107.00 | | 107.00 |
VI Group and Associates | 35 016.00 | 35 016.00 | | 35 016.00 |
VM Income taxes | 6 140.00 | | | 6 140.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 434.00 | 2 434.00 | | 2 434.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 727.00 | | | 1 727.00 |
VS Prepaid expenses | 10 208.00 | | | 10 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 395.00 | 51 365.00 | 30.00 | 51 395.00 |
VW VAT | 8 617.00 | 8 617.00 | | 8 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 086.00 | 87 086.00 | | 87 086.00 |
| |
| 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 | 2 122.00 | | | 2 122.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 097.00 | | | 6 097.00 |
ST Other accounts | 37 531.00 | | | 37 531.00 |
XQ Rental, rental and co-ownership charges | 29 554.00 | | | 29 554.00 |
YW Business tax | 1 125.00 | | | 1 125.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 247.00 | | | 3 247.00 |
YY Amount of VAT collected | 53 314.00 | | | 53 314.00 |
YZ Total deductible VAT on goods and services | 11 300.00 | | | 11 300.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 73 182.00 | | | 73 182.00 |
