| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 4 121.00 | 2 595.00 | 1 525.00 | 4 121.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 9 151.00 | 2 595.00 | 6 555.00 | 9 151.00 |
BL Raw materials, supplies | 1 360.00 | | 1 360.00 | 1 360.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 51 014.00 | 1 440.00 | 49 574.00 | 51 014.00 |
BZ Other receivables | 5 611.00 | | 5 611.00 | 5 611.00 |
CF Cash and cash equivalents | 15 931.00 | | 15 931.00 | 15 931.00 |
CH Prepaid expenses | 416.00 | | 416.00 | 416.00 |
CJ TOTAL (II) | 76 331.00 | 1 440.00 | 74 891.00 | 76 331.00 |
CO Grand total (0 to V) | 85 482.00 | 4 035.00 | 81 446.00 | 85 482.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | 18 000.00 | | 18 000.00 |
DD Legal reserve (1) | 1 800.00 | | | 1 800.00 |
DG Other reserves | 2 656.00 | | | 2 656.00 |
DH Retained earnings | | -5 596.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 564.00 | 10 052.00 | | 2 564.00 |
DL TOTAL (I) | 25 020.00 | 22 456.00 | | 25 020.00 |
DX Trade payables and related accounts | 19 165.00 | 25 341.00 | | 19 165.00 |
DY Tax and social security liabilities | 21 504.00 | 18 836.00 | | 21 504.00 |
EA Other liabilities | 2 108.00 | 3 608.00 | | 2 108.00 |
EB Prepaid income (2) | 13 650.00 | 775.00 | | 13 650.00 |
EC TOTAL (IV) | 56 427.00 | 48 560.00 | | 56 427.00 |
EE Grand total (I to V) | 81 446.00 | 71 017.00 | | 81 446.00 |
EG Accrued income and payables due within one year | 56 427.00 | 48 560.00 | | 56 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 8 413.00 | | 8 413.00 | 8 413.00 |
FG Production sold - services | 40 675.00 | | 40 675.00 | 40 675.00 |
FJ Net sales | 49 088.00 | | 49 088.00 | 49 088.00 |
FQ Other income | | | 138 395.00 | |
FR Total operating income (I) | | | 187 483.00 | |
FU Purchases of raw materials and other supplies | | | 8 290.00 | |
FV Inventory change (raw materials and supplies) | | | -1 360.00 | |
FW Other purchases and external expenses | | | 127 375.00 | |
FX Taxes, duties, and similar payments | | | 1 335.00 | |
FY Salaries and Wages | | | 34 931.00 | |
FZ Social Security Contributions | | | 13 798.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 550.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 184 920.00 | |
GG - OPERATING RESULT (I - II) | | | 2 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 138 377.00 | 136 051.00 | | 138 377.00 |
HE Exceptional expenses on management operations | | 114.00 | | |
HH Total exceptional expenses (VIII) | | 114.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -114.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 187 483.00 | 185 232.00 | | 187 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 920.00 | 175 180.00 | | 184 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 564.00 | 10 052.00 | | 2 564.00 |
| |
| 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 | 8 162.00 | | 988.00 | 8 162.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 9 151.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 121.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 132.00 | | 988.00 | 3 132.00 |
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 | 2 045.00 | 550.00 | | 2 045.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 045.00 | 550.00 | | 2 045.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 440.00 | | | 1 440.00 |
7B Total provisions for depreciation | 1 440.00 | | | 1 440.00 |
7C Grand total | 1 440.00 | | | 1 440.00 |
| |
| 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 | 19 165.00 | 19 165.00 | | 19 165.00 |
8C Staff and Related Accounts | 5 787.00 | 5 787.00 | | 5 787.00 |
8D Social Security and Other Social Organizations | 8 133.00 | 8 133.00 | | 8 133.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 108.00 | 2 108.00 | | 2 108.00 |
8L Deferred income | 13 650.00 | 13 650.00 | | 13 650.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 51 014.00 | | | 51 014.00 |
VB VAT | 3 534.00 | | | 3 534.00 |
VM Income taxes | 2 077.00 | | | 2 077.00 |
VS Prepaid expenses | 416.00 | | | 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 070.00 | 57 070.00 | | 57 070.00 |
VW VAT | 7 584.00 | 7 584.00 | | 7 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 427.00 | 56 427.00 | | 56 427.00 |
| |
| 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 | 744.00 | 433.00 | | 744.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 400.00 | 1 446.00 | | 1 400.00 |
ST Other accounts | 26 552.00 | 32 816.00 | | 26 552.00 |
XQ Rental, rental and co-ownership charges | 6 454.00 | 6 840.00 | | 6 454.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YT Subcontracting | 92 969.00 | 81 371.00 | | 92 969.00 |
YW Business tax | 591.00 | 604.00 | | 591.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 335.00 | 1 037.00 | | 1 335.00 |
YY Amount of VAT collected | 32 904.00 | 23 309.00 | | 32 904.00 |
YZ Total deductible VAT on goods and services | 29 009.00 | 20 744.00 | | 29 009.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 127 375.00 | 122 473.00 | | 127 375.00 |
