| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 512.00 | 512.00 | | 512.00 |
AT Other tangible assets | 91 731.00 | 41 270.00 | 50 461.00 | 91 731.00 |
BF Loans | 1 500.00 | | 1 500.00 | 1 500.00 |
BH Other financial assets | 584.00 | | 584.00 | 584.00 |
BJ TOTAL (I) | 94 327.00 | 41 782.00 | 52 545.00 | 94 327.00 |
BX Customers and related accounts | 53 958.00 | | 53 958.00 | 53 958.00 |
BZ Other receivables | 9 032.00 | | 9 032.00 | 9 032.00 |
CF Cash and cash equivalents | 30 748.00 | | 30 748.00 | 30 748.00 |
CH Prepaid expenses | 688.00 | | 688.00 | 688.00 |
CJ TOTAL (II) | 94 427.00 | | 94 427.00 | 94 427.00 |
CO Grand total (0 to V) | 188 753.00 | 41 782.00 | 146 971.00 | 188 753.00 |
CP Shares due in less than one year | 2 084.00 | | | 2 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 255.00 | 36 515.00 | | 49 255.00 |
DD Legal reserve (1) | 2.00 | 3 652.00 | | 2.00 |
DH Retained earnings | 2.00 | 12 066.00 | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 990.00 | -2 974.00 | | 15 990.00 |
DL TOTAL (I) | 65 249.00 | 49 259.00 | | 65 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 451.00 | 60 903.00 | | 42 451.00 |
DX Trade payables and related accounts | 1 921.00 | 577.00 | | 1 921.00 |
DY Tax and social security liabilities | 36 927.00 | 39 521.00 | | 36 927.00 |
EA Other liabilities | 424.00 | 4.00 | | 424.00 |
EC TOTAL (IV) | 81 722.00 | 101 005.00 | | 81 722.00 |
EE Grand total (I to V) | 146 971.00 | 150 264.00 | | 146 971.00 |
EG Accrued income and payables due within one year | 56 893.00 | 66 113.00 | | 56 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 347 945.00 | | 347 945.00 | 347 945.00 |
FJ Net sales | 347 945.00 | | 347 945.00 | 347 945.00 |
FQ Other income | | | 973.00 | |
FR Total operating income (I) | | | 348 918.00 | |
FW Other purchases and external expenses | | | 87 889.00 | |
FX Taxes, duties, and similar payments | | | 5 276.00 | |
FY Salaries and Wages | | | 183 296.00 | |
FZ Social Security Contributions | | | 47 453.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 136.00 | |
GF Total Operating Expenses (II) | | | 332 049.00 | |
GG - OPERATING RESULT (I - II) | | | 16 869.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 1 060.00 | |
GU Total financial expenses (VI) | | | 1 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 6 009.00 | 5 800.00 | | 6 009.00 |
HA Exceptional income from management transactions | 416.00 | 1 718.00 | | 416.00 |
HD Total exceptional income (VII) | 416.00 | 1 718.00 | | 416.00 |
HE Exceptional expenses on management operations | 306.00 | 2 504.00 | | 306.00 |
HH Total exceptional expenses (VIII) | 306.00 | 2 504.00 | | 306.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 111.00 | -786.00 | | 111.00 |
HK Income tax | -68.00 | -38.00 | | -68.00 |
HL TOTAL REVENUE (I + III + V + VII) | 349 337.00 | 369 146.00 | | 349 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 333 347.00 | 372 119.00 | | 333 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 990.00 | -2 974.00 | | 15 990.00 |
| |
| 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 | 82 589.00 | | 11 750.00 | 82 589.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 12.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 12.00 | 2 084.00 | |
I4 DECREASES Grand Total | | 12.00 | 94 327.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 243.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 993.00 | | 10 250.00 | 81 993.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 596.00 | | 1 500.00 | 596.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 646.00 | 8 136.00 | | 33 646.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 646.00 | 8 136.00 | | 33 646.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 42 451.00 | 17 622.00 | 24 829.00 | 42 451.00 |
8B Suppliers and Related Accounts | 1 921.00 | 1 921.00 | | 1 921.00 |
8C Staff and Related Accounts | 4 471.00 | 4 471.00 | | 4 471.00 |
8D Social Security and Other Social Organizations | 18 005.00 | 18 005.00 | | 18 005.00 |
8K Other liabilities (including liabilities related to repo transactions) | 424.00 | 424.00 | | 424.00 |
UP Loans | 1 500.00 | 1 500.00 | | 1 500.00 |
UT Other financial assets | 584.00 | 584.00 | | 584.00 |
UX Other trade receivables | 53 958.00 | | | 53 958.00 |
VM Income taxes | 7 857.00 | | | 7 857.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 175.00 | | | 1 175.00 |
VS Prepaid expenses | 688.00 | | | 688.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 762.00 | 65 762.00 | | 65 762.00 |
VW VAT | 14 451.00 | 14 451.00 | | 14 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 722.00 | 56 893.00 | 24 829.00 | 81 722.00 |
| |
| 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 | 3 701.00 | 3 390.00 | | 3 701.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 442.00 | 3 172.00 | | 3 442.00 |
ST Other accounts | 56 312.00 | 52 977.00 | | 56 312.00 |
XQ Rental, rental and co-ownership charges | 26 739.00 | 26 842.00 | | 26 739.00 |
YP Average staff number | 5.00 | 6.00 | | 5.00 |
YU External personnel | 1 395.00 | 1 574.00 | | 1 395.00 |
YW Business tax | 1 575.00 | 1 583.00 | | 1 575.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 276.00 | 4 973.00 | | 5 276.00 |
YY Amount of VAT collected | 69 784.00 | 73 480.00 | | 69 784.00 |
YZ Total deductible VAT on goods and services | 8 371.00 | 8 892.00 | | 8 371.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 889.00 | 84 564.00 | | 87 889.00 |
