| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 114.00 | 17 863.00 | 1 251.00 | 19 114.00 |
BH Other financial assets | 220.00 | | 220.00 | 220.00 |
BJ TOTAL (I) | 19 334.00 | 17 863.00 | 1 471.00 | 19 334.00 |
BX Customers and related accounts | 14 244.00 | | 14 244.00 | 14 244.00 |
BZ Other receivables | 10 040.00 | | 10 040.00 | 10 040.00 |
CF Cash and cash equivalents | 18 920.00 | | 18 920.00 | 18 920.00 |
CJ TOTAL (II) | 43 205.00 | | 43 205.00 | 43 205.00 |
CO Grand total (0 to V) | 62 539.00 | 17 863.00 | 44 676.00 | 62 539.00 |
CP Shares due in less than one year | 220.00 | | | 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -51.00 | -3 177.00 | | -51.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 830.00 | 3 126.00 | | 1 830.00 |
DL TOTAL (I) | 9 401.00 | 7 571.00 | | 9 401.00 |
DU Loans and Debts from Credit Institutions (3) | 1 948.00 | 2 478.00 | | 1 948.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 15.00 | | |
DW Advances and down payments received on current orders | 300.00 | | | 300.00 |
DX Trade payables and related accounts | 1 747.00 | 1 948.00 | | 1 747.00 |
DY Tax and social security liabilities | 17 409.00 | 25 990.00 | | 17 409.00 |
EA Other liabilities | 13 870.00 | 12 247.00 | | 13 870.00 |
EC TOTAL (IV) | 35 275.00 | 42 677.00 | | 35 275.00 |
EE Grand total (I to V) | 44 676.00 | 50 248.00 | | 44 676.00 |
EG Accrued income and payables due within one year | 35 275.00 | 42 677.00 | | 35 275.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 948.00 | 2 478.00 | | 1 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 106 017.00 | | 106 017.00 | 106 017.00 |
FJ Net sales | 106 017.00 | | 106 017.00 | 106 017.00 |
FQ Other income | | | 6 257.00 | |
FR Total operating income (I) | | | 112 273.00 | |
FW Other purchases and external expenses | | | 48 116.00 | |
FX Taxes, duties, and similar payments | | | 671.00 | |
FY Salaries and Wages | | | 58 754.00 | |
FZ Social Security Contributions | | | 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 354.00 | |
GF Total Operating Expenses (II) | | | 108 800.00 | |
GG - OPERATING RESULT (I - II) | | | 3 473.00 | |
GR Interest and similar expenses | | | 823.00 | |
GU Total financial expenses (VI) | | | 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 4 804.00 | | |
HE Exceptional expenses on management operations | 821.00 | 887.00 | | 821.00 |
HH Total exceptional expenses (VIII) | 821.00 | 887.00 | | 821.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -821.00 | -887.00 | | -821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 273.00 | 95 107.00 | | 112 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 444.00 | 91 981.00 | | 110 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 830.00 | 3 126.00 | | 1 830.00 |
HP References: Equipment leasing | 5 993.00 | 5 993.00 | | 5 993.00 |
| |
| 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 | 18 669.00 | | 665.00 | 18 669.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220.00 | |
I4 DECREASES Grand Total | | | 19 334.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 114.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 449.00 | | 665.00 | 18 449.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 220.00 | | | 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 508.00 | 354.00 | | 17 508.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 508.00 | 354.00 | | 17 508.00 |
| |
| 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 | 1 747.00 | 1 747.00 | | 1 747.00 |
8C Staff and Related Accounts | 1 300.00 | 1 300.00 | | 1 300.00 |
8D Social Security and Other Social Organizations | 4 699.00 | 4 699.00 | | 4 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 870.00 | 13 870.00 | | 13 870.00 |
UT Other financial assets | 220.00 | 220.00 | | 220.00 |
UX Other trade receivables | 14 244.00 | | | 14 244.00 |
VB VAT | 6 802.00 | | | 6 802.00 |
VG Loans with a maturity of up to one year at origin | 1 948.00 | 1 948.00 | | 1 948.00 |
VM Income taxes | 1 216.00 | | | 1 216.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 020.00 | | | 2 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 505.00 | 24 505.00 | | 24 505.00 |
VW VAT | 11 410.00 | 11 410.00 | | 11 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 975.00 | 34 975.00 | | 34 975.00 |
| |
| 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 | 229.00 | 865.00 | | 229.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 59.00 | | | 59.00 |
ST Other accounts | 31 538.00 | 33 316.00 | | 31 538.00 |
XQ Rental, rental and co-ownership charges | 11 210.00 | 7 043.00 | | 11 210.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YT Subcontracting | 552.00 | 579.00 | | 552.00 |
YV Retrocessions of fees, commissions and brokerage | 4 757.00 | 3 027.00 | | 4 757.00 |
YW Business tax | 442.00 | 431.00 | | 442.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 671.00 | 1 296.00 | | 671.00 |
YY Amount of VAT collected | 22 289.00 | 14 651.00 | | 22 289.00 |
YZ Total deductible VAT on goods and services | 3 494.00 | 4 014.00 | | 3 494.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 116.00 | 43 966.00 | | 48 116.00 |
