| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 105 819.00 | 91 041.00 | 14 777.00 | 105 819.00 |
BH Other financial assets | 6 767.00 | | 6 767.00 | 6 767.00 |
BJ TOTAL (I) | 120 414.00 | 91 041.00 | 29 373.00 | 120 414.00 |
BX Customers and related accounts | 30 461.00 | | 30 461.00 | 30 461.00 |
BZ Other receivables | 2 805.00 | | 2 805.00 | 2 805.00 |
CF Cash and cash equivalents | 127 252.00 | | 127 252.00 | 127 252.00 |
CJ TOTAL (II) | 160 519.00 | | 160 519.00 | 160 519.00 |
CO Grand total (0 to V) | 280 934.00 | 91 041.00 | 189 893.00 | 280 934.00 |
CU Other investments | 7 828.00 | | 7 828.00 | 7 828.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 406.00 | | | 21 406.00 |
DD Legal reserve (1) | 2 140.00 | | | 2 140.00 |
DH Retained earnings | -1 795.00 | | | -1 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 858.00 | | | 15 858.00 |
DL TOTAL (I) | 37 610.00 | | | 37 610.00 |
DU Loans and Debts from Credit Institutions (3) | 17 826.00 | | | 17 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 104.00 | | | 5 104.00 |
DX Trade payables and related accounts | 99 645.00 | | | 99 645.00 |
DY Tax and social security liabilities | 11 453.00 | | | 11 453.00 |
EA Other liabilities | 18 252.00 | | | 18 252.00 |
EC TOTAL (IV) | 152 283.00 | | | 152 283.00 |
EE Grand total (I to V) | 189 893.00 | | | 189 893.00 |
EG Accrued income and payables due within one year | 131 897.00 | | | 131 897.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 196.00 | | | 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 178 464.00 | | 178 464.00 | 178 464.00 |
FJ Net sales | 178 464.00 | | 178 464.00 | 178 464.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 178 466.00 | |
FU Purchases of raw materials and other supplies | | | 3 868.00 | |
FW Other purchases and external expenses | | | 73 868.00 | |
FX Taxes, duties, and similar payments | | | 2 223.00 | |
FY Salaries and Wages | | | 58 104.00 | |
FZ Social Security Contributions | | | 21 106.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 591.00 | |
GE Other Expenses | | | 1 258.00 | |
GF Total Operating Expenses (II) | | | 163 020.00 | |
GG - OPERATING RESULT (I - II) | | | 15 445.00 | |
GK Income from other securities and fixed asset receivables | | | 1 553.00 | |
GP Total financial income (V) | | | 1 553.00 | |
GR Interest and similar expenses | | | 752.00 | |
GU Total financial expenses (VI) | | | 752.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 253.00 | | | 1 253.00 |
HE Exceptional expenses on management operations | 57.00 | | | 57.00 |
HH Total exceptional expenses (VIII) | 57.00 | | | 57.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -57.00 | | | -57.00 |
HK Income tax | 330.00 | | | 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 019.00 | | | 180 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 160.00 | | | 164 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 858.00 | | | 15 858.00 |
| |
| 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 | 120 245.00 | 169.00 | | 120 245.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 595.00 | |
I4 DECREASES Grand Total | | | 120 414.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 105 819.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 105 819.00 | | | 105 819.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 426.00 | 169.00 | | 14 426.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 450.00 | 2 591.00 | | 88 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 88 450.00 | 2 591.00 | | 88 450.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 573.00 | | | 4 573.00 |
8B Suppliers and Related Accounts | 99 645.00 | 99 645.00 | | 99 645.00 |
8C Staff and Related Accounts | 69.00 | 69.00 | | 69.00 |
8D Social Security and Other Social Organizations | 11 278.00 | 11 278.00 | | 11 278.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 252.00 | 18 252.00 | | 18 252.00 |
UT Other financial assets | 6 767.00 | | | 6 767.00 |
UX Other trade receivables | 30 461.00 | | | 30 461.00 |
UY Staff and related accounts | 800.00 | | | 800.00 |
VG Loans with a maturity of up to one year at origin | 196.00 | 196.00 | | 196.00 |
VH Loans with a maturity of more than one year at origin | 17 629.00 | 1 817.00 | 15 812.00 | 17 629.00 |
VI Group and Associates | 530.00 | 530.00 | | 530.00 |
VK Loans repaid during the year | 24 575.00 | | | 24 575.00 |
VM Income taxes | 1 794.00 | | | 1 794.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 211.00 | | | 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 034.00 | 33 267.00 | 6 767.00 | 40 034.00 |
VW VAT | 105.00 | 105.00 | | 105.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 283.00 | 131 897.00 | 15 812.00 | 152 283.00 |
| |
| 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 | 932.00 | | | 932.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 489.00 | | | 2 489.00 |
ST Other accounts | 42 387.00 | | | 42 387.00 |
XQ Rental, rental and co-ownership charges | 28 864.00 | | | 28 864.00 |
YT Subcontracting | 127.00 | | | 127.00 |
YW Business tax | 1 291.00 | | | 1 291.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 223.00 | | | 2 223.00 |
YY Amount of VAT collected | 4 486.00 | | | 4 486.00 |
YZ Total deductible VAT on goods and services | 7 693.00 | | | 7 693.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 73 868.00 | | | 73 868.00 |
