| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 181.00 | 3 800.00 | 381.00 | 4 181.00 |
AH Goodwill | 175 000.00 | | 175 000.00 | 175 000.00 |
AR Technical installations, industrial equipment and tools | 11 500.00 | 11 500.00 | | 11 500.00 |
AT Other tangible assets | 57 435.00 | 35 682.00 | 21 752.00 | 57 435.00 |
BJ TOTAL (I) | 248 116.00 | 50 982.00 | 197 133.00 | 248 116.00 |
BX Customers and related accounts | 23 100.00 | | 23 100.00 | 23 100.00 |
BZ Other receivables | 936.00 | | 936.00 | 936.00 |
CF Cash and cash equivalents | 34 493.00 | | 34 493.00 | 34 493.00 |
CH Prepaid expenses | 2 239.00 | | 2 239.00 | 2 239.00 |
CJ TOTAL (II) | 60 768.00 | | 60 768.00 | 60 768.00 |
CO Grand total (0 to V) | 308 884.00 | 50 982.00 | 257 902.00 | 308 884.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 4 544.00 | 4 092.00 | | 4 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 762.00 | 453.00 | | -1 762.00 |
DL TOTAL (I) | 7 182.00 | 8 944.00 | | 7 182.00 |
DU Loans and Debts from Credit Institutions (3) | 120 516.00 | 127 566.00 | | 120 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 008.00 | 7 266.00 | | 5 008.00 |
DX Trade payables and related accounts | 6 943.00 | 15 022.00 | | 6 943.00 |
DY Tax and social security liabilities | 118 253.00 | 75 161.00 | | 118 253.00 |
EC TOTAL (IV) | 250 720.00 | 225 014.00 | | 250 720.00 |
EE Grand total (I to V) | 257 902.00 | 233 959.00 | | 257 902.00 |
EG Accrued income and payables due within one year | 153 171.00 | 117 203.00 | | 153 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 355 801.00 | | 355 801.00 | 355 801.00 |
FJ Net sales | 355 801.00 | | 355 801.00 | 355 801.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 355 802.00 | |
FW Other purchases and external expenses | | | 83 364.00 | |
FX Taxes, duties, and similar payments | | | 18 545.00 | |
FY Salaries and Wages | | | 177 000.00 | |
FZ Social Security Contributions | | | 68 183.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 214.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 353 307.00 | |
GG - OPERATING RESULT (I - II) | | | 2 495.00 | |
GR Interest and similar expenses | | | 2 118.00 | |
GU Total financial expenses (VI) | | | 2 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 58 183.00 | 44 141.00 | | 58 183.00 |
A4 Equity method investments | | 987.00 | | |
HA Exceptional income from management transactions | | 2 539.00 | | |
HD Total exceptional income (VII) | | 2 539.00 | | |
HE Exceptional expenses on management operations | 103.00 | 375.00 | | 103.00 |
HH Total exceptional expenses (VIII) | 103.00 | 375.00 | | 103.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -103.00 | 2 164.00 | | -103.00 |
HK Income tax | 2 036.00 | 2 314.00 | | 2 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 355 802.00 | 284 711.00 | | 355 802.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 357 564.00 | 284 258.00 | | 357 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 762.00 | 453.00 | | -1 762.00 |
| |
| 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 | 247 574.00 | | 542.00 | 247 574.00 |
I4 DECREASES Grand Total | | | 248 116.00 | |
IO DECREASES Total including other intangible assets | | | 179 181.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 935.00 | |
KD ACQUISITIONS Total including other intangible assets | 179 181.00 | | | 179 181.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 393.00 | | 542.00 | 68 393.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 769.00 | 6 214.00 | | 44 769.00 |
PE DEPRECIATION Total including other intangible assets | 3 800.00 | | | 3 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 969.00 | 6 214.00 | | 40 969.00 |
| |
| 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 | 4 010.00 | 4 010.00 | | 4 010.00 |
8B Suppliers and Related Accounts | 6 943.00 | 6 943.00 | | 6 943.00 |
8C Staff and Related Accounts | 65 000.00 | 65 000.00 | | 65 000.00 |
8D Social Security and Other Social Organizations | 31 346.00 | 31 346.00 | | 31 346.00 |
8E Income Taxes | 2 036.00 | 2 036.00 | | 2 036.00 |
UX Other trade receivables | 23 100.00 | | | 23 100.00 |
VB VAT | 936.00 | | | 936.00 |
VG Loans with a maturity of up to one year at origin | 112.00 | 112.00 | | 112.00 |
VH Loans with a maturity of more than one year at origin | 120 404.00 | 22 855.00 | 92 342.00 | 120 404.00 |
VI Group and Associates | 998.00 | 998.00 | | 998.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 22 033.00 | | | 22 033.00 |
VQ Other Taxes, Duties, and Similar Debts | 129.00 | 129.00 | | 129.00 |
VS Prepaid expenses | 2 239.00 | | | 2 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 275.00 | 26 275.00 | | 26 275.00 |
VW VAT | 19 742.00 | 19 742.00 | | 19 742.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 250 720.00 | 153 171.00 | 92 342.00 | 250 720.00 |
| |
| 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 | 18 100.00 | 15 337.00 | | 18 100.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 946.00 | 4 581.00 | | 6 946.00 |
ST Other accounts | 19 512.00 | 23 676.00 | | 19 512.00 |
XQ Rental, rental and co-ownership charges | 52 436.00 | 72 849.00 | | 52 436.00 |
YT Subcontracting | 4 471.00 | 3 662.00 | | 4 471.00 |
YW Business tax | 445.00 | 442.00 | | 445.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 545.00 | 15 779.00 | | 18 545.00 |
YY Amount of VAT collected | 58 130.00 | 35 876.00 | | 58 130.00 |
YZ Total deductible VAT on goods and services | 1 986.00 | 1 220.00 | | 1 986.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 83 364.00 | 104 767.00 | | 83 364.00 |
