| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 110.00 | 6 110.00 | | 6 110.00 |
AT Other tangible assets | 13 951.00 | 6 883.00 | 7 067.00 | 13 951.00 |
BH Other financial assets | 2 040.00 | | 2 040.00 | 2 040.00 |
BJ TOTAL (I) | 22 101.00 | 12 994.00 | 9 107.00 | 22 101.00 |
BX Customers and related accounts | 90 282.00 | | 90 282.00 | 90 282.00 |
BZ Other receivables | 1 692.00 | | 1 692.00 | 1 692.00 |
CF Cash and cash equivalents | 113 303.00 | | 113 303.00 | 113 303.00 |
CH Prepaid expenses | 9 718.00 | | 9 718.00 | 9 718.00 |
CJ TOTAL (II) | 214 995.00 | | 214 995.00 | 214 995.00 |
CO Grand total (0 to V) | 237 096.00 | 12 994.00 | 224 102.00 | 237 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 1 545.00 | | | 1 545.00 |
DG Other reserves | 7 316.00 | | | 7 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 249.00 | | | 46 249.00 |
DL TOTAL (I) | 105 111.00 | | | 105 111.00 |
DQ Provisions for Expenses | 6 113.00 | | | 6 113.00 |
DR TOTAL (IV) | 6 113.00 | | | 6 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125.00 | | | 125.00 |
DX Trade payables and related accounts | 48 900.00 | | | 48 900.00 |
DY Tax and social security liabilities | 63 851.00 | | | 63 851.00 |
EC TOTAL (IV) | 112 878.00 | | | 112 878.00 |
EE Grand total (I to V) | 224 102.00 | | | 224 102.00 |
EG Accrued income and payables due within one year | 112 878.00 | | | 112 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 409 883.00 | | 409 883.00 | 409 883.00 |
FJ Net sales | 409 883.00 | | 409 883.00 | 409 883.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 460.00 | |
FR Total operating income (I) | | | 425 344.00 | |
FW Other purchases and external expenses | | | 146 450.00 | |
FX Taxes, duties, and similar payments | | | 5 412.00 | |
FY Salaries and Wages | | | 141 325.00 | |
FZ Social Security Contributions | | | 56 465.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 017.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 6 113.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 357 788.00 | |
GG - OPERATING RESULT (I - II) | | | 67 556.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 113.00 | | | 1 113.00 |
HH Total exceptional expenses (VIII) | 1 115.00 | | | 1 115.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 115.00 | | | -1 115.00 |
HK Income tax | 20 192.00 | | | 20 192.00 |
HL TOTAL REVENUE (I + III + V + VII) | 425 344.00 | | | 425 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 379 095.00 | | | 379 095.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 249.00 | | | 46 249.00 |
HP References: Equipment leasing | 21 333.00 | | | 21 333.00 |
| |
| 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 | 17 054.00 | | 5 047.00 | 17 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 040.00 | |
I4 DECREASES Grand Total | | | 22 101.00 | |
IO DECREASES Total including other intangible assets | | | 6 110.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 951.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 110.00 | | | 6 110.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 903.00 | | 5 047.00 | 8 903.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 040.00 | | | 2 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 976.00 | 2 017.00 | | 10 976.00 |
PE DEPRECIATION Total including other intangible assets | 6 076.00 | 34.00 | | 6 076.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 900.00 | 1 983.00 | | 4 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 3 497.00 | 6 113.00 | 3 497.00 | 3 497.00 |
7C Grand total | 3 497.00 | 6 113.00 | 3 497.00 | 3 497.00 |
UE of which provisions and reversals: - Operating | | 6 113.00 | 3 497.00 | |
| |
| 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 | 48 900.00 | 48 900.00 | | 48 900.00 |
8D Social Security and Other Social Organizations | 22 798.00 | 22 798.00 | | 22 798.00 |
8E Income Taxes | 14 820.00 | 14 820.00 | | 14 820.00 |
UT Other financial assets | 2 040.00 | | | 2 040.00 |
UX Other trade receivables | 90 282.00 | | | 90 282.00 |
VB VAT | 1 692.00 | | | 1 692.00 |
VI Group and Associates | 125.00 | 125.00 | | 125.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 544.00 | 3 544.00 | | 3 544.00 |
VS Prepaid expenses | 9 718.00 | | | 9 718.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 732.00 | 101 692.00 | 2 040.00 | 103 732.00 |
VW VAT | 22 689.00 | 22 689.00 | | 22 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 878.00 | 112 878.00 | | 112 878.00 |
| |
| 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 | 3 315.00 | | | 3 315.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 29 210.00 | | | 29 210.00 |
ST Other accounts | 101 843.00 | | | 101 843.00 |
XQ Rental, rental and co-ownership charges | 13 669.00 | | | 13 669.00 |
YP Average staff number | 2.00 | | | 2.00 |
YQ Equipment leasing commitment | 38 102.00 | | | 38 102.00 |
YT Subcontracting | 1 727.00 | | | 1 727.00 |
YW Business tax | 2 097.00 | | | 2 097.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 412.00 | | | 5 412.00 |
YY Amount of VAT collected | 80 895.00 | | | 80 895.00 |
YZ Total deductible VAT on goods and services | 10 525.00 | | | 10 525.00 |
ZE Dividends | 20 000.00 | | | 20 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 146 450.00 | | | 146 450.00 |
