| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 24 016.00 | 20 286.00 | 3 730.00 | 24 016.00 |
BH Other financial assets | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 24 169.00 | 20 286.00 | 3 883.00 | 24 169.00 |
BX Customers and related accounts | 61 529.00 | 20 266.00 | 41 263.00 | 61 529.00 |
BZ Other receivables | 12 204.00 | | 12 204.00 | 12 204.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 518 888.00 | | 518 888.00 | 518 888.00 |
CJ TOTAL (II) | 692 621.00 | 20 266.00 | 672 355.00 | 692 621.00 |
CO Grand total (0 to V) | 716 790.00 | 40 552.00 | 676 238.00 | 716 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 160 275.00 | 119 287.00 | | 160 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 789.00 | 40 988.00 | | 11 789.00 |
DL TOTAL (I) | 557 064.00 | 545 275.00 | | 557 064.00 |
DX Trade payables and related accounts | 24 378.00 | 33 912.00 | | 24 378.00 |
DY Tax and social security liabilities | 94 399.00 | 44 421.00 | | 94 399.00 |
EA Other liabilities | 397.00 | 2 205.00 | | 397.00 |
EC TOTAL (IV) | 119 174.00 | 80 538.00 | | 119 174.00 |
EE Grand total (I to V) | 676 238.00 | 625 813.00 | | 676 238.00 |
EG Accrued income and payables due within one year | 119 174.00 | 80 538.00 | | 119 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 318 668.00 | | 318 668.00 | 318 668.00 |
FJ Net sales | 318 668.00 | | 318 668.00 | 318 668.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 304.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 328 972.00 | |
FW Other purchases and external expenses | | | 186 570.00 | |
FX Taxes, duties, and similar payments | | | 1 276.00 | |
FY Salaries and Wages | | | 74 900.00 | |
FZ Social Security Contributions | | | 53 082.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 129.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 316 969.00 | |
GG - OPERATING RESULT (I - II) | | | 12 003.00 | |
GL Other interest and similar income | | | 1 866.00 | |
GP Total financial income (V) | | | 1 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 866.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 080.00 | 10 011.00 | | 2 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 330 838.00 | 342 905.00 | | 330 838.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 319 049.00 | 301 917.00 | | 319 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 789.00 | 40 988.00 | | 11 789.00 |
| |
| 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 | 20 533.00 | | 3 636.00 | 20 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152.00 | |
I4 DECREASES Grand Total | | | 24 169.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 016.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 380.00 | | 3 636.00 | 20 380.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 152.00 | | | 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 156.00 | 1 129.00 | | 19 156.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 156.00 | 1 129.00 | | 19 156.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 30 570.00 | | 10 304.00 | 30 570.00 |
7B Total provisions for depreciation | 30 570.00 | | 10 304.00 | 30 570.00 |
7C Grand total | 30 570.00 | | 10 304.00 | 30 570.00 |
UE of which provisions and reversals: - Operating | | | 10 304.00 | |
| |
| 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 | 24 378.00 | 24 378.00 | | 24 378.00 |
8C Staff and Related Accounts | 47 813.00 | 47 813.00 | | 47 813.00 |
8D Social Security and Other Social Organizations | 33 719.00 | 33 719.00 | | 33 719.00 |
8K Other liabilities (including liabilities related to repo transactions) | 397.00 | 397.00 | | 397.00 |
UT Other financial assets | 152.00 | | | 152.00 |
UX Other trade receivables | 32 794.00 | | | 32 794.00 |
VA Doubtful or disputed receivables | 28 735.00 | | | 28 735.00 |
VB VAT | 4 272.00 | | | 4 272.00 |
VM Income taxes | 7 932.00 | | | 7 932.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 885.00 | 73 733.00 | 152.00 | 73 885.00 |
VW VAT | 12 866.00 | 12 866.00 | | 12 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 174.00 | 119 174.00 | | 119 174.00 |
| |
| 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 | 713.00 | 996.00 | | 713.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 043.00 | 5 925.00 | | 6 043.00 |
ST Other accounts | 22 529.00 | 26 512.00 | | 22 529.00 |
XQ Rental, rental and co-ownership charges | 4 280.00 | 3 210.00 | | 4 280.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YT Subcontracting | 153 718.00 | 192 773.00 | | 153 718.00 |
YW Business tax | 563.00 | 541.00 | | 563.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 276.00 | 1 537.00 | | 1 276.00 |
YY Amount of VAT collected | 52 381.00 | 77 315.00 | | 52 381.00 |
YZ Total deductible VAT on goods and services | 7 249.00 | 3 273.00 | | 7 249.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 186 570.00 | 228 420.00 | | 186 570.00 |
