| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 727.00 | 6 727.00 | | 6 727.00 |
AT Other tangible assets | 939.00 | 634.00 | 305.00 | 939.00 |
BH Other financial assets | 1 650.00 | | 1 650.00 | 1 650.00 |
BJ TOTAL (I) | 9 556.00 | 7 361.00 | 2 195.00 | 9 556.00 |
BX Customers and related accounts | 20 124.00 | | 20 124.00 | 20 124.00 |
BZ Other receivables | 81 029.00 | | 81 029.00 | 81 029.00 |
CF Cash and cash equivalents | 124 530.00 | | 124 530.00 | 124 530.00 |
CH Prepaid expenses | 206.00 | | 206.00 | 206.00 |
CJ TOTAL (II) | 225 890.00 | | 225 890.00 | 225 890.00 |
CO Grand total (0 to V) | 235 446.00 | 7 361.00 | 228 085.00 | 235 446.00 |
CU Other investments | 240.00 | | 240.00 | 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 074.00 | | | 20 074.00 |
DD Legal reserve (1) | 2 007.00 | | | 2 007.00 |
DE Statutory or contractual reserves | 855.00 | | | 855.00 |
DG Other reserves | 112 494.00 | | | 112 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 930.00 | | | 38 930.00 |
DL TOTAL (I) | 174 360.00 | | | 174 360.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | | | 39.00 |
DX Trade payables and related accounts | 10 625.00 | | | 10 625.00 |
DY Tax and social security liabilities | 40 004.00 | | | 40 004.00 |
EA Other liabilities | 3 057.00 | | | 3 057.00 |
EC TOTAL (IV) | 53 726.00 | | | 53 726.00 |
EE Grand total (I to V) | 228 085.00 | | | 228 085.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 39.00 | | | 39.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 312.00 | | 209 312.00 | 209 312.00 |
FJ Net sales | 209 312.00 | | 209 312.00 | 209 312.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 209 316.00 | |
FW Other purchases and external expenses | | | 39 253.00 | |
FX Taxes, duties, and similar payments | | | 3 688.00 | |
FY Salaries and Wages | | | 78 543.00 | |
FZ Social Security Contributions | | | 30 974.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 313.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 152 779.00 | |
GG - OPERATING RESULT (I - II) | | | 56 536.00 | |
GL Other interest and similar income | | | 477.00 | |
GP Total financial income (V) | | | 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 176.00 | | | 176.00 |
HD Total exceptional income (VII) | 176.00 | | | 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 176.00 | | | 176.00 |
HK Income tax | 18 260.00 | | | 18 260.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 969.00 | | | 209 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 039.00 | | | 171 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 930.00 | | | 38 930.00 |
| |
| 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 | 9 556.00 | | | 9 556.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 890.00 | |
I4 DECREASES Grand Total | | | 9 556.00 | |
IO DECREASES Total including other intangible assets | | | 6 727.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 939.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 727.00 | | | 6 727.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 939.00 | | | 939.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 890.00 | | | 1 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 048.00 | 313.00 | | 7 048.00 |
PE DEPRECIATION Total including other intangible assets | 6 727.00 | | | 6 727.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 321.00 | 313.00 | | 321.00 |
| |
| 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 | 10 625.00 | 10 625.00 | | 10 625.00 |
8C Staff and Related Accounts | 12 359.00 | 12 359.00 | | 12 359.00 |
8D Social Security and Other Social Organizations | 15 899.00 | 15 899.00 | | 15 899.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 057.00 | 3 057.00 | | 3 057.00 |
UT Other financial assets | 1 650.00 | | | 1 650.00 |
UX Other trade receivables | 20 124.00 | | | 20 124.00 |
VB VAT | 1 705.00 | | | 1 705.00 |
VC Group and associates | 79 324.00 | | | 79 324.00 |
VH Loans with a maturity of more than one year at origin | 39.00 | 39.00 | | 39.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 577.00 | 1 577.00 | | 1 577.00 |
VS Prepaid expenses | 206.00 | | | 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 009.00 | 101 359.00 | 1 650.00 | 103 009.00 |
VW VAT | 10 170.00 | 10 170.00 | | 10 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 726.00 | 53 726.00 | | 53 726.00 |
| |
| 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 | 3 688.00 | | | 3 688.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 809.00 | | | 7 809.00 |
ST Other accounts | 10 853.00 | | | 10 853.00 |
XQ Rental, rental and co-ownership charges | 17 065.00 | | | 17 065.00 |
YP Average staff number | 3.00 | | | 3.00 |
YV Retrocessions of fees, commissions and brokerage | 3 526.00 | | | 3 526.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 688.00 | | | 3 688.00 |
YY Amount of VAT collected | 15 167.00 | | | 15 167.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 253.00 | | | 39 253.00 |
