| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 4 573.00 | | 4 573.00 | 4 573.00 |
AT Other tangible assets | 3 089.00 | 3 089.00 | | 3 089.00 |
BJ TOTAL (I) | 7 663.00 | 3 089.00 | 4 573.00 | 7 663.00 |
BL Raw materials, supplies | 750.00 | | 750.00 | 750.00 |
BX Customers and related accounts | 19 349.00 | | 19 349.00 | 19 349.00 |
BZ Other receivables | 742.00 | | 742.00 | 742.00 |
CD Marketable securities | 12 000.00 | | 12 000.00 | 12 000.00 |
CF Cash and cash equivalents | 90 026.00 | | 90 026.00 | 90 026.00 |
CJ TOTAL (II) | 122 867.00 | | 122 867.00 | 122 867.00 |
CO Grand total (0 to V) | 130 530.00 | 3 089.00 | 127 440.00 | 130 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | | | 1 600.00 |
DG Other reserves | 72 044.00 | | | 72 044.00 |
DH Retained earnings | 12 300.00 | | | 12 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 068.00 | | | 17 068.00 |
DL TOTAL (I) | 119 012.00 | | | 119 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29.00 | | | 29.00 |
DX Trade payables and related accounts | 180.00 | | | 180.00 |
DY Tax and social security liabilities | 7 974.00 | | | 7 974.00 |
EA Other liabilities | 245.00 | | | 245.00 |
EC TOTAL (IV) | 8 428.00 | | | 8 428.00 |
EE Grand total (I to V) | 127 440.00 | | | 127 440.00 |
EG Accrued income and payables due within one year | 8 428.00 | | | 8 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 784.00 | | 84 784.00 | 84 784.00 |
FJ Net sales | 84 784.00 | | 84 784.00 | 84 784.00 |
FQ Other income | | | 151.00 | |
FR Total operating income (I) | | | 84 935.00 | |
FU Purchases of raw materials and other supplies | | | 22.00 | |
FW Other purchases and external expenses | | | 44 271.00 | |
FX Taxes, duties, and similar payments | | | 807.00 | |
FY Salaries and Wages | | | 13 000.00 | |
FZ Social Security Contributions | | | 6 800.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 64 903.00 | |
GG - OPERATING RESULT (I - II) | | | 20 032.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200.00 | |
GP Total financial income (V) | | | 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 6 800.00 | | | 6 800.00 |
HE Exceptional expenses on management operations | 153.00 | | | 153.00 |
HH Total exceptional expenses (VIII) | 153.00 | | | 153.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -153.00 | | | -153.00 |
HK Income tax | 3 012.00 | | | 3 012.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 135.00 | | | 85 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 067.00 | | | 68 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 068.00 | | | 17 068.00 |
HP References: Equipment leasing | 4 188.00 | | | 4 188.00 |
| |
| 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 | 7 663.00 | | | 7 663.00 |
I4 DECREASES Grand Total | | | 7 663.00 | |
IO DECREASES Total including other intangible assets | | | 4 573.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 089.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 573.00 | | | 4 573.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 089.00 | | | 3 089.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 089.00 | | | 3 089.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 089.00 | | | 3 089.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | 1 000.00 | 1 000.00 | |
7C Grand total | | 1 000.00 | 1 000.00 | |
| |
| 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 | 180.00 | 180.00 | | 180.00 |
8D Social Security and Other Social Organizations | 3 460.00 | 3 460.00 | | 3 460.00 |
8E Income Taxes | 3 012.00 | 3 012.00 | | 3 012.00 |
8K Other liabilities (including liabilities related to repo transactions) | 245.00 | 245.00 | | 245.00 |
UX Other trade receivables | 19 349.00 | | | 19 349.00 |
VI Group and Associates | 29.00 | 29.00 | | 29.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 742.00 | | | 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 091.00 | 20 091.00 | | 20 091.00 |
VW VAT | 1 502.00 | 1 502.00 | | 1 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 428.00 | 8 428.00 | | 8 428.00 |
| |
| 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 | 807.00 | | | 807.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 107.00 | | | 2 107.00 |
ST Other accounts | 29 406.00 | | | 29 406.00 |
XQ Rental, rental and co-ownership charges | 3 600.00 | | | 3 600.00 |
YT Subcontracting | 9 157.00 | | | 9 157.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 807.00 | | | 807.00 |
YY Amount of VAT collected | 32 588.00 | | | 32 588.00 |
YZ Total deductible VAT on goods and services | 22 588.00 | | | 22 588.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 271.00 | | | 44 271.00 |
