| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 676.00 | 1 676.00 | | 1 676.00 |
AT Other tangible assets | 11 554.00 | 11 404.00 | 150.00 | 11 554.00 |
BJ TOTAL (I) | 20 730.00 | 13 080.00 | 7 650.00 | 20 730.00 |
BT Goods | 11 357.00 | | 11 357.00 | 11 357.00 |
BX Customers and related accounts | 66 258.00 | | 66 258.00 | 66 258.00 |
BZ Other receivables | 14 042.00 | | 14 042.00 | 14 042.00 |
CD Marketable securities | 373 880.00 | 4 478.00 | 369 402.00 | 373 880.00 |
CF Cash and cash equivalents | 44 347.00 | | 44 347.00 | 44 347.00 |
CH Prepaid expenses | 1 230.00 | | 1 230.00 | 1 230.00 |
CJ TOTAL (II) | 511 114.00 | 4 478.00 | 506 636.00 | 511 114.00 |
CO Grand total (0 to V) | 531 844.00 | 17 558.00 | 514 286.00 | 531 844.00 |
CU Other investments | 7 500.00 | | 7 500.00 | 7 500.00 |
| |
| 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 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 463 860.00 | 457 949.00 | | 463 860.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 280.00 | 5 911.00 | | 5 280.00 |
DL TOTAL (I) | 477 525.00 | 472 245.00 | | 477 525.00 |
DX Trade payables and related accounts | 10 432.00 | 21 297.00 | | 10 432.00 |
DY Tax and social security liabilities | 26 329.00 | 23 135.00 | | 26 329.00 |
EC TOTAL (IV) | 36 761.00 | 44 432.00 | | 36 761.00 |
EE Grand total (I to V) | 514 286.00 | 516 677.00 | | 514 286.00 |
EG Accrued income and payables due within one year | 36 761.00 | 44 432.00 | | 36 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 60 728.00 | | 60 728.00 | 60 728.00 |
FG Production sold - services | 171 647.00 | 2 226.00 | 173 873.00 | 171 647.00 |
FJ Net sales | 232 375.00 | 2 226.00 | 234 601.00 | 232 375.00 |
FR Total operating income (I) | | | 234 601.00 | |
FS Purchases of goods (including customs duties) | | | 118 707.00 | |
FT Inventory change (goods) | | | -1 265.00 | |
FW Other purchases and external expenses | | | 25 392.00 | |
FX Taxes, duties, and similar payments | | | 3 724.00 | |
FY Salaries and Wages | | | 64 230.00 | |
FZ Social Security Contributions | | | 23 082.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 181.00 | |
GF Total Operating Expenses (II) | | | 236 049.00 | |
GG - OPERATING RESULT (I - II) | | | -1 449.00 | |
GL Other interest and similar income | | | 11 580.00 | |
GP Total financial income (V) | | | 11 580.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 478.00 | |
GU Total financial expenses (VI) | | | 4 478.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 3.00 | | 1.00 |
HB Exceptional income from capital transactions | 450.00 | 5 600.00 | | 450.00 |
HD Total exceptional income (VII) | 451.00 | 5 603.00 | | 451.00 |
HE Exceptional expenses on management operations | 3.00 | 2.00 | | 3.00 |
HF Exceptional expenses on capital transactions | 208.00 | 5 000.00 | | 208.00 |
HH Total exceptional expenses (VIII) | 211.00 | 5 002.00 | | 211.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 239.00 | 601.00 | | 239.00 |
HK Income tax | 613.00 | 800.00 | | 613.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 632.00 | 254 909.00 | | 246 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 352.00 | 248 998.00 | | 241 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 280.00 | 5 911.00 | | 5 280.00 |
| |
| 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 | 44 852.00 | | | 44 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 500.00 | |
I4 DECREASES Grand Total | | 24 121.00 | 20 730.00 | |
IO DECREASES Total including other intangible assets | | 229.00 | 1 676.00 | |
IY DECREASES Total Tangible Fixed Assets | | 23 893.00 | 11 554.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 905.00 | | | 1 905.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 447.00 | | | 35 447.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 500.00 | | | 7 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 813.00 | 2 181.00 | 23 913.00 | 34 813.00 |
PE DEPRECIATION Total including other intangible assets | 1 905.00 | | 229.00 | 1 905.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 908.00 | 2 181.00 | 23 684.00 | 32 908.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 4 478.00 | | |
7B Total provisions for depreciation | | 4 478.00 | | |
7C Grand total | | 4 478.00 | | |
UG - Financial | | 4 478.00 | | |
| |
| 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 | 10 432.00 | 10 432.00 | | 10 432.00 |
8C Staff and Related Accounts | 5 456.00 | 5 456.00 | | 5 456.00 |
8D Social Security and Other Social Organizations | 15 693.00 | 15 693.00 | | 15 693.00 |
UX Other trade receivables | 66 258.00 | | | 66 258.00 |
VB VAT | 268.00 | | | 268.00 |
VM Income taxes | 3 774.00 | | | 3 774.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | | | 10 000.00 |
VS Prepaid expenses | 1 230.00 | | | 1 230.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 530.00 | 81 530.00 | | 81 530.00 |
VW VAT | 5 180.00 | 5 180.00 | | 5 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 761.00 | 36 761.00 | | 36 761.00 |
| |
| 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 | 2 140.00 | 2 095.00 | | 2 140.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 665.00 | 1 650.00 | | 1 665.00 |
ST Other accounts | 14 478.00 | 14 116.00 | | 14 478.00 |
XQ Rental, rental and co-ownership charges | 9 249.00 | 8 682.00 | | 9 249.00 |
YW Business tax | 1 584.00 | 1 584.00 | | 1 584.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 724.00 | 3 679.00 | | 3 724.00 |
YY Amount of VAT collected | 46 565.00 | 47 765.00 | | 46 565.00 |
YZ Total deductible VAT on goods and services | 25 762.00 | 24 005.00 | | 25 762.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 392.00 | 24 449.00 | | 25 392.00 |
