| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 600.00 | 11 600.00 | | 11 600.00 |
AT Other tangible assets | 23 938.00 | 16 943.00 | 6 995.00 | 23 938.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 85 618.00 | 28 543.00 | 57 075.00 | 85 618.00 |
BX Customers and related accounts | 24 259.00 | 1 839.00 | 22 419.00 | 24 259.00 |
BZ Other receivables | 17 211.00 | | 17 211.00 | 17 211.00 |
CD Marketable securities | 105 000.00 | | 105 000.00 | 105 000.00 |
CF Cash and cash equivalents | 90 193.00 | | 90 193.00 | 90 193.00 |
CH Prepaid expenses | 8 243.00 | | 8 243.00 | 8 243.00 |
CJ TOTAL (II) | 244 905.00 | 1 839.00 | 243 066.00 | 244 905.00 |
CO Grand total (0 to V) | 330 523.00 | 30 383.00 | 300 140.00 | 330 523.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DG Other reserves | 168 321.00 | 135 513.00 | | 168 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 307.00 | 32 808.00 | | 34 307.00 |
DL TOTAL (I) | 210 987.00 | 176 681.00 | | 210 987.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20.00 | | | 20.00 |
DX Trade payables and related accounts | 8 641.00 | 5 867.00 | | 8 641.00 |
DY Tax and social security liabilities | 45 411.00 | 43 299.00 | | 45 411.00 |
EA Other liabilities | 35 081.00 | 41 481.00 | | 35 081.00 |
EC TOTAL (IV) | 89 153.00 | 90 647.00 | | 89 153.00 |
EE Grand total (I to V) | 300 140.00 | 267 328.00 | | 300 140.00 |
EG Accrued income and payables due within one year | 89 153.00 | 90 647.00 | | 89 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 272 825.00 | | 272 825.00 | 272 825.00 |
FJ Net sales | 272 825.00 | | 272 825.00 | 272 825.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 420.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 273 259.00 | |
FW Other purchases and external expenses | | | 89 996.00 | |
FX Taxes, duties, and similar payments | | | 1 960.00 | |
FY Salaries and Wages | | | 108 703.00 | |
FZ Social Security Contributions | | | 18 747.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 869.00 | |
GE Other Expenses | | | 14 749.00 | |
GF Total Operating Expenses (II) | | | 236 024.00 | |
GG - OPERATING RESULT (I - II) | | | 37 235.00 | |
GL Other interest and similar income | | | 2 441.00 | |
GP Total financial income (V) | | | 2 441.00 | |
GR Interest and similar expenses | | | 206.00 | |
GU Total financial expenses (VI) | | | 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 420.00 | 783.00 | | 420.00 |
A4 Equity method investments | 14 728.00 | 10 883.00 | | 14 728.00 |
HK Income tax | 5 164.00 | 5 179.00 | | 5 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 275 700.00 | 244 222.00 | | 275 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 394.00 | 211 415.00 | | 241 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 307.00 | 32 808.00 | | 34 307.00 |
| |
| 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 | 78 233.00 | | 7 385.00 | 78 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 080.00 | |
I4 DECREASES Grand Total | | | 85 618.00 | |
IO DECREASES Total including other intangible assets | | | 11 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 938.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 600.00 | | | 11 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 553.00 | | 7 385.00 | 16 553.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 080.00 | | | 50 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 674.00 | 1 869.00 | | 26 674.00 |
PE DEPRECIATION Total including other intangible assets | 11 600.00 | | | 11 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 074.00 | 1 869.00 | | 15 074.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 839.00 | | | 1 839.00 |
7B Total provisions for depreciation | 1 839.00 | | | 1 839.00 |
7C Grand total | 1 839.00 | | | 1 839.00 |
| |
| 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 | 8 641.00 | 8 641.00 | | 8 641.00 |
8C Staff and Related Accounts | 19 339.00 | 19 339.00 | | 19 339.00 |
8D Social Security and Other Social Organizations | 16 588.00 | 16 588.00 | | 16 588.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 081.00 | 35 081.00 | | 35 081.00 |
UX Other trade receivables | 22 059.00 | | | 22 059.00 |
UY Staff and related accounts | 56.00 | | | 56.00 |
UZ Social Security, other social security organizations | 906.00 | | | 906.00 |
VA Doubtful or disputed receivables | 2 200.00 | | | 2 200.00 |
VB VAT | 693.00 | | | 693.00 |
VI Group and Associates | 20.00 | 20.00 | | 20.00 |
VM Income taxes | 5 060.00 | | | 5 060.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 814.00 | 1 814.00 | | 1 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 496.00 | | | 10 496.00 |
VS Prepaid expenses | 8 243.00 | | | 8 243.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 712.00 | 49 712.00 | | 49 712.00 |
VW VAT | 7 671.00 | 7 671.00 | | 7 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 153.00 | 89 153.00 | | 89 153.00 |
| |
| 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 | 1 263.00 | 827.00 | | 1 263.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 348.00 | 4 809.00 | | 10 348.00 |
ST Other accounts | 61 192.00 | 55 004.00 | | 61 192.00 |
XQ Rental, rental and co-ownership charges | 16 870.00 | 15 264.00 | | 16 870.00 |
YP Average staff number | 3.00 | 3.00 | | 3.00 |
YT Subcontracting | 1 585.00 | 413.00 | | 1 585.00 |
YW Business tax | 697.00 | 623.00 | | 697.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 960.00 | 1 450.00 | | 1 960.00 |
YY Amount of VAT collected | 54 121.00 | 47 684.00 | | 54 121.00 |
YZ Total deductible VAT on goods and services | 16 554.00 | 13 544.00 | | 16 554.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 89 996.00 | 75 489.00 | | 89 996.00 |
