| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 347.00 | 27 728.00 | 619.00 | 28 347.00 |
BH Other financial assets | 4 158.00 | | 4 158.00 | 4 158.00 |
BJ TOTAL (I) | 33 157.00 | 27 728.00 | 5 429.00 | 33 157.00 |
BX Customers and related accounts | 68 490.00 | | 68 490.00 | 68 490.00 |
BZ Other receivables | 2 025.00 | | 2 025.00 | 2 025.00 |
CF Cash and cash equivalents | 47 251.00 | | 47 251.00 | 47 251.00 |
CH Prepaid expenses | 3 100.00 | | 3 100.00 | 3 100.00 |
CJ TOTAL (II) | 120 866.00 | | 120 866.00 | 120 866.00 |
CO Grand total (0 to V) | 154 023.00 | 27 728.00 | 126 295.00 | 154 023.00 |
CP Shares due in less than one year | 4 158.00 | | | 4 158.00 |
CU Other investments | 652.00 | | 652.00 | 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1 502.00 | 1 502.00 | | 1 502.00 |
DH Retained earnings | 1 217.00 | -2 546.00 | | 1 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 133.00 | 3 763.00 | | 3 133.00 |
DL TOTAL (I) | 14 652.00 | 11 519.00 | | 14 652.00 |
DU Loans and Debts from Credit Institutions (3) | 5 661.00 | 246.00 | | 5 661.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 225.00 | | |
DX Trade payables and related accounts | 7 166.00 | 12 989.00 | | 7 166.00 |
DY Tax and social security liabilities | 48 757.00 | 44 233.00 | | 48 757.00 |
EA Other liabilities | 50 059.00 | 46 373.00 | | 50 059.00 |
EC TOTAL (IV) | 111 642.00 | 105 066.00 | | 111 642.00 |
EE Grand total (I to V) | 126 295.00 | 116 585.00 | | 126 295.00 |
EG Accrued income and payables due within one year | 111 642.00 | 105 066.00 | | 111 642.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 534.00 | | | 5 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 236 037.00 | | 236 037.00 | 236 037.00 |
FJ Net sales | 236 037.00 | | 236 037.00 | 236 037.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 706.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 237 749.00 | |
FW Other purchases and external expenses | | | 92 657.00 | |
FX Taxes, duties, and similar payments | | | 4 204.00 | |
FY Salaries and Wages | | | 102 904.00 | |
FZ Social Security Contributions | | | 29 519.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 569.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 229 858.00 | |
GG - OPERATING RESULT (I - II) | | | 7 892.00 | |
GR Interest and similar expenses | | | 127.00 | |
GU Total financial expenses (VI) | | | 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 706.00 | | | 1 706.00 |
A2 TOTAL ASSETS | 9 893.00 | 5 431.00 | | 9 893.00 |
HA Exceptional income from management transactions | 2 317.00 | 2 350.00 | | 2 317.00 |
HD Total exceptional income (VII) | 2 317.00 | 2 350.00 | | 2 317.00 |
HE Exceptional expenses on management operations | 6 948.00 | 3 867.00 | | 6 948.00 |
HH Total exceptional expenses (VIII) | 6 948.00 | 3 867.00 | | 6 948.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 631.00 | -1 517.00 | | -4 631.00 |
HK Income tax | | -2 113.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 240 066.00 | 203 798.00 | | 240 066.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 236 933.00 | 200 036.00 | | 236 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 133.00 | 3 763.00 | | 3 133.00 |
| |
| 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 | 33 157.00 | | | 33 157.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 810.00 | |
I4 DECREASES Grand Total | | | 33 157.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 347.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 347.00 | | | 28 347.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 810.00 | | | 4 810.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 159.00 | 569.00 | | 27 159.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 159.00 | 569.00 | | 27 159.00 |
| |
| 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 | 7 166.00 | 7 166.00 | | 7 166.00 |
8C Staff and Related Accounts | 6 639.00 | 6 639.00 | | 6 639.00 |
8D Social Security and Other Social Organizations | 23 213.00 | 23 213.00 | | 23 213.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 059.00 | 50 059.00 | | 50 059.00 |
UT Other financial assets | 4 158.00 | 4 158.00 | | 4 158.00 |
UX Other trade receivables | 68 490.00 | | | 68 490.00 |
VB VAT | 1 025.00 | | | 1 025.00 |
VG Loans with a maturity of up to one year at origin | 5 661.00 | 5 661.00 | | 5 661.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | | | 1 000.00 |
VS Prepaid expenses | 3 100.00 | | | 3 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 773.00 | 77 773.00 | | 77 773.00 |
VW VAT | 18 905.00 | 18 905.00 | | 18 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 642.00 | 111 642.00 | | 111 642.00 |
| |
| 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 | 4 204.00 | 3 103.00 | | 4 204.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 860.00 | 7 390.00 | | 2 860.00 |
ST Other accounts | 61 695.00 | 63 631.00 | | 61 695.00 |
XQ Rental, rental and co-ownership charges | 28 102.00 | 24 678.00 | | 28 102.00 |
YP Average staff number | | 1.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 4 204.00 | 3 103.00 | | 4 204.00 |
YY Amount of VAT collected | 44 427.00 | 37 017.00 | | 44 427.00 |
YZ Total deductible VAT on goods and services | 9 554.00 | 11 121.00 | | 9 554.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 92 657.00 | 95 699.00 | | 92 657.00 |
