| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 5 610.00 | 5 610.00 | | 5 610.00 |
AR Technical installations, industrial equipment and tools | 2 544.00 | 2 544.00 | | 2 544.00 |
AT Other tangible assets | 51 152.00 | 40 399.00 | 10 753.00 | 51 152.00 |
BH Other financial assets | 70.00 | | 70.00 | 70.00 |
BJ TOTAL (I) | 59 376.00 | 48 553.00 | 10 823.00 | 59 376.00 |
BL Raw materials, supplies | 2 632.00 | | 2 632.00 | 2 632.00 |
BX Customers and related accounts | 58 812.00 | 177.00 | 58 635.00 | 58 812.00 |
BZ Other receivables | 5 108.00 | | 5 108.00 | 5 108.00 |
CF Cash and cash equivalents | 167 054.00 | | 167 054.00 | 167 054.00 |
CH Prepaid expenses | 3 333.00 | | 3 333.00 | 3 333.00 |
CJ TOTAL (II) | 236 939.00 | 177.00 | 236 762.00 | 236 939.00 |
CO Grand total (0 to V) | 296 315.00 | 48 730.00 | 247 585.00 | 296 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 500.00 | 32 500.00 | | 32 500.00 |
DD Legal reserve (1) | 3 250.00 | 3 250.00 | | 3 250.00 |
DG Other reserves | 98 998.00 | 105 043.00 | | 98 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 520.00 | 26 065.00 | | 43 520.00 |
DL TOTAL (I) | 178 269.00 | 166 859.00 | | 178 269.00 |
DU Loans and Debts from Credit Institutions (3) | 2 378.00 | 6 391.00 | | 2 378.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 989.00 | 618.00 | | 21 989.00 |
DX Trade payables and related accounts | 1 966.00 | 1 704.00 | | 1 966.00 |
DY Tax and social security liabilities | 39 224.00 | 35 682.00 | | 39 224.00 |
EA Other liabilities | 3 759.00 | 388.00 | | 3 759.00 |
EC TOTAL (IV) | 69 316.00 | 44 784.00 | | 69 316.00 |
EE Grand total (I to V) | 247 585.00 | 211 643.00 | | 247 585.00 |
EG Accrued income and payables due within one year | 69 316.00 | 42 406.00 | | 69 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 972.00 | | 6 972.00 | 6 972.00 |
FG Production sold - services | 263 240.00 | | 263 240.00 | 263 240.00 |
FJ Net sales | 270 211.00 | | 270 211.00 | 270 211.00 |
FO Operating subsidies | | | 1 033.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 684.00 | |
FQ Other income | | | 366.00 | |
FR Total operating income (I) | | | 273 294.00 | |
FS Purchases of goods (including customs duties) | | | 4 437.00 | |
FU Purchases of raw materials and other supplies | | | 16 798.00 | |
FV Inventory change (raw materials and supplies) | | | 321.00 | |
FW Other purchases and external expenses | | | 58 012.00 | |
FX Taxes, duties, and similar payments | | | 2 650.00 | |
FY Salaries and Wages | | | 117 407.00 | |
FZ Social Security Contributions | | | 16 531.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 349.00 | |
GE Other Expenses | | | 69.00 | |
GF Total Operating Expenses (II) | | | 220 575.00 | |
GG - OPERATING RESULT (I - II) | | | 52 720.00 | |
GR Interest and similar expenses | | | 91.00 | |
GU Total financial expenses (VI) | | | 91.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -91.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 809.00 | 4 278.00 | | 809.00 |
HA Exceptional income from management transactions | 625.00 | | | 625.00 |
HB Exceptional income from capital transactions | | 500.00 | | |
HD Total exceptional income (VII) | 625.00 | 500.00 | | 625.00 |
HE Exceptional expenses on management operations | 248.00 | 630.00 | | 248.00 |
HH Total exceptional expenses (VIII) | 248.00 | 630.00 | | 248.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 378.00 | -130.00 | | 378.00 |
HK Income tax | 9 486.00 | 4 090.00 | | 9 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 273 920.00 | 236 509.00 | | 273 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 400.00 | 210 444.00 | | 230 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 520.00 | 26 065.00 | | 43 520.00 |
| |
| 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 | 59 376.00 | | | 59 376.00 |
I3 DECREASES Total Financial Fixed Assets | | | 70.00 | |
I4 DECREASES Grand Total | | | 59 376.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 306.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 306.00 | | | 59 306.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70.00 | | | 70.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 204.00 | 4 349.00 | | 44 204.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 204.00 | 4 349.00 | | 44 204.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 052.00 | | 875.00 | 1 052.00 |
7B Total provisions for depreciation | 1 052.00 | | 875.00 | 1 052.00 |
7C Grand total | 1 052.00 | | 875.00 | 1 052.00 |
UE of which provisions and reversals: - Operating | | | 875.00 | |
| |
| 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 | 1 966.00 | 1 966.00 | | 1 966.00 |
8C Staff and Related Accounts | 6 683.00 | 6 683.00 | | 6 683.00 |
8D Social Security and Other Social Organizations | 13 790.00 | 13 790.00 | | 13 790.00 |
8E Income Taxes | 5 398.00 | 5 398.00 | | 5 398.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 759.00 | 3 759.00 | | 3 759.00 |
UT Other financial assets | 70.00 | | | 70.00 |
UX Other trade receivables | 58 600.00 | | | 58 600.00 |
VA Doubtful or disputed receivables | 212.00 | | | 212.00 |
VB VAT | 1 442.00 | | | 1 442.00 |
VH Loans with a maturity of more than one year at origin | 2 378.00 | 2 378.00 | | 2 378.00 |
VI Group and Associates | 21 989.00 | 21 989.00 | | 21 989.00 |
VK Loans repaid during the year | 4 013.00 | | | 4 013.00 |
VM Income taxes | 3 666.00 | | | 3 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 278.00 | 1 278.00 | | 1 278.00 |
VS Prepaid expenses | 3 333.00 | | | 3 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 323.00 | 67 253.00 | 70.00 | 67 323.00 |
VW VAT | 12 075.00 | 12 075.00 | | 12 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 316.00 | 69 316.00 | | 69 316.00 |
| |
| 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 | 429.00 | 1 019.00 | | 429.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 160.00 | 8 694.00 | | 9 160.00 |
ST Other accounts | 30 877.00 | 27 811.00 | | 30 877.00 |
XQ Rental, rental and co-ownership charges | 16 080.00 | 16 064.00 | | 16 080.00 |
YP Average staff number | 3.00 | 2.00 | | 3.00 |
YT Subcontracting | 300.00 | | | 300.00 |
YU External personnel | 1 596.00 | 1 592.00 | | 1 596.00 |
YW Business tax | 2 221.00 | 1 746.00 | | 2 221.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 650.00 | 2 765.00 | | 2 650.00 |
YY Amount of VAT collected | 54 042.00 | 45 589.00 | | 54 042.00 |
YZ Total deductible VAT on goods and services | 9 318.00 | 8 756.00 | | 9 318.00 |
ZE Dividends | 32 110.00 | | | 32 110.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 58 012.00 | 54 160.00 | | 58 012.00 |
