| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 8 949.00 | 7 394.00 | 1 555.00 | 8 949.00 |
AT Other tangible assets | 16 507.00 | 14 361.00 | 2 146.00 | 16 507.00 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 35 502.00 | 21 754.00 | 13 747.00 | 35 502.00 |
BX Customers and related accounts | 61 564.00 | | 61 564.00 | 61 564.00 |
BZ Other receivables | 17 686.00 | | 17 686.00 | 17 686.00 |
CF Cash and cash equivalents | 72 370.00 | | 72 370.00 | 72 370.00 |
CH Prepaid expenses | 217.00 | | 217.00 | 217.00 |
CJ TOTAL (II) | 151 836.00 | | 151 836.00 | 151 836.00 |
CO Grand total (0 to V) | 187 338.00 | 21 754.00 | 165 584.00 | 187 338.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000.00 | 23 000.00 | | 23 000.00 |
DD Legal reserve (1) | 2 300.00 | 2 300.00 | | 2 300.00 |
DH Retained earnings | 29 607.00 | 90 532.00 | | 29 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 118.00 | 4 076.00 | | 23 118.00 |
DL TOTAL (I) | 78 026.00 | 119 907.00 | | 78 026.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | 18.00 | | 18.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 653.00 | 32.00 | | 42 653.00 |
DX Trade payables and related accounts | 54.00 | 6 684.00 | | 54.00 |
DY Tax and social security liabilities | 44 834.00 | 40 624.00 | | 44 834.00 |
EC TOTAL (IV) | 87 558.00 | 47 357.00 | | 87 558.00 |
EE Grand total (I to V) | 165 584.00 | 167 265.00 | | 165 584.00 |
EG Accrued income and payables due within one year | 87 558.00 | 47 357.00 | | 87 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 454 684.00 | | 454 684.00 | 454 684.00 |
FJ Net sales | 454 684.00 | | 454 684.00 | 454 684.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 454 690.00 | |
FW Other purchases and external expenses | | | 20 066.00 | |
FX Taxes, duties, and similar payments | | | 9 743.00 | |
FY Salaries and Wages | | | 354 914.00 | |
FZ Social Security Contributions | | | 44 606.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 712.00 | |
GE Other Expenses | | | 72.00 | |
GF Total Operating Expenses (II) | | | 431 112.00 | |
GG - OPERATING RESULT (I - II) | | | 23 578.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 642.00 | | | 2 642.00 |
HD Total exceptional income (VII) | 2 642.00 | | | 2 642.00 |
HE Exceptional expenses on management operations | 272.00 | | | 272.00 |
HF Exceptional expenses on capital transactions | 2 830.00 | | | 2 830.00 |
HH Total exceptional expenses (VIII) | 3 102.00 | | | 3 102.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -460.00 | | | -460.00 |
HK Income tax | | -240.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 457 332.00 | 370 013.00 | | 457 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 434 214.00 | 365 937.00 | | 434 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 118.00 | 4 076.00 | | 23 118.00 |
| |
| 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 | 37 233.00 | | 2 769.00 | 37 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46.00 | |
I4 DECREASES Grand Total | | 4 501.00 | 35 502.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 501.00 | 25 456.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 233.00 | | 2 724.00 | 27 233.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 46.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 713.00 | 1 712.00 | 1 671.00 | 21 713.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 713.00 | 1 712.00 | 1 671.00 | 21 713.00 |
| |
| 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 | 54.00 | 54.00 | | 54.00 |
8C Staff and Related Accounts | 4 682.00 | 4 682.00 | | 4 682.00 |
8D Social Security and Other Social Organizations | 16 464.00 | 16 464.00 | | 16 464.00 |
UX Other trade receivables | 61 564.00 | | | 61 564.00 |
VB VAT | 9.00 | | | 9.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 42 653.00 | 42 653.00 | | 42 653.00 |
VM Income taxes | 17 677.00 | | | 17 677.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 976.00 | 1 976.00 | | 1 976.00 |
VS Prepaid expenses | 217.00 | | | 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 467.00 | 79 467.00 | | 79 467.00 |
VW VAT | 21 711.00 | 21 711.00 | | 21 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 558.00 | 87 558.00 | | 87 558.00 |
| |
| 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 | 9 269.00 | 6 943.00 | | 9 269.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 253.00 | 8 838.00 | | 9 253.00 |
ST Other accounts | 10 564.00 | 12 057.00 | | 10 564.00 |
XQ Rental, rental and co-ownership charges | 248.00 | | | 248.00 |
YP Average staff number | 15.00 | 13.00 | | 15.00 |
YW Business tax | 474.00 | 485.00 | | 474.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 743.00 | 7 428.00 | | 9 743.00 |
YY Amount of VAT collected | 84 638.00 | 71 880.00 | | 84 638.00 |
YZ Total deductible VAT on goods and services | 7 394.00 | 3 119.00 | | 7 394.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 066.00 | 20 895.00 | | 20 066.00 |
