| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 17 286.00 | 17 286.00 | | 17 286.00 |
AR Technical installations, industrial equipment and tools | 8 703.00 | 8 703.00 | | 8 703.00 |
AT Other tangible assets | 15 023.00 | 15 023.00 | | 15 023.00 |
BJ TOTAL (I) | 41 079.00 | 41 013.00 | 66.00 | 41 079.00 |
BX Customers and related accounts | 35 713.00 | | 35 713.00 | 35 713.00 |
BZ Other receivables | 21 390.00 | | 21 390.00 | 21 390.00 |
CF Cash and cash equivalents | 140 333.00 | | 140 333.00 | 140 333.00 |
CJ TOTAL (II) | 197 436.00 | | 197 436.00 | 197 436.00 |
CO Grand total (0 to V) | 238 514.00 | 41 013.00 | 197 502.00 | 238 514.00 |
CU Other investments | 66.00 | | 66.00 | 66.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 502.00 | 8 502.00 | | 8 502.00 |
DD Legal reserve (1) | 850.00 | 850.00 | | 850.00 |
DH Retained earnings | 2.00 | 2.00 | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 741.00 | 39 149.00 | | 19 741.00 |
DL TOTAL (I) | 29 095.00 | 48 504.00 | | 29 095.00 |
DX Trade payables and related accounts | 130 737.00 | 134 183.00 | | 130 737.00 |
DY Tax and social security liabilities | 36 852.00 | 34 768.00 | | 36 852.00 |
EA Other liabilities | 818.00 | 804.00 | | 818.00 |
EC TOTAL (IV) | 168 406.00 | 169 755.00 | | 168 406.00 |
EE Grand total (I to V) | 197 502.00 | 218 259.00 | | 197 502.00 |
EG Accrued income and payables due within one year | 168 406.00 | 169 755.00 | | 168 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 875 744.00 | | 875 744.00 | 875 744.00 |
FJ Net sales | 875 744.00 | | 875 744.00 | 875 744.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 932.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 879 679.00 | |
FS Purchases of goods (including customs duties) | | | 278.00 | |
FW Other purchases and external expenses | | | 695 664.00 | |
FX Taxes, duties, and similar payments | | | 13 980.00 | |
FY Salaries and Wages | | | 106 811.00 | |
FZ Social Security Contributions | | | 41 032.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 857 764.00 | |
GG - OPERATING RESULT (I - II) | | | 21 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 932.00 | 7 122.00 | | 3 932.00 |
HA Exceptional income from management transactions | | 22 522.00 | | |
HB Exceptional income from capital transactions | | 21 300.00 | | |
HD Total exceptional income (VII) | | 43 822.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 43 822.00 | | |
HK Income tax | 2 174.00 | 5 965.00 | | 2 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 879 679.00 | 970 618.00 | | 879 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 859 938.00 | 931 468.00 | | 859 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 741.00 | 39 149.00 | | 19 741.00 |
| |
| 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 | 41 079.00 | | | 41 079.00 |
I3 DECREASES Total Financial Fixed Assets | | | 66.00 | |
I4 DECREASES Grand Total | | | 41 079.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 013.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 013.00 | | | 41 013.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 66.00 | | | 66.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 013.00 | | | 41 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 013.00 | | | 41 013.00 |
| |
| 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 | 130 737.00 | 130 737.00 | | 130 737.00 |
8C Staff and Related Accounts | 7 054.00 | 7 054.00 | | 7 054.00 |
8D Social Security and Other Social Organizations | 24 926.00 | 24 926.00 | | 24 926.00 |
8K Other liabilities (including liabilities related to repo transactions) | 818.00 | 818.00 | | 818.00 |
UX Other trade receivables | 35 713.00 | | | 35 713.00 |
UZ Social Security, other social security organizations | 1 097.00 | | | 1 097.00 |
VB VAT | 1 802.00 | | | 1 802.00 |
VM Income taxes | 5 250.00 | | | 5 250.00 |
VP Miscellaneous | 332.00 | | | 332.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 566.00 | 1 566.00 | | 1 566.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 908.00 | | | 12 908.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 103.00 | 57 103.00 | | 57 103.00 |
VW VAT | 3 306.00 | 3 306.00 | | 3 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 168 406.00 | 168 406.00 | | 168 406.00 |
| |
| 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 | 6 205.00 | 4 838.00 | | 6 205.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 58 816.00 | 67 478.00 | | 58 816.00 |
ST Other accounts | 169 263.00 | 193 388.00 | | 169 263.00 |
XQ Rental, rental and co-ownership charges | 467 585.00 | 502 986.00 | | 467 585.00 |
YU External personnel | | 910.00 | | |
YW Business tax | 7 775.00 | 6 698.00 | | 7 775.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 980.00 | 11 536.00 | | 13 980.00 |
YY Amount of VAT collected | 89 025.00 | 95 239.00 | | 89 025.00 |
YZ Total deductible VAT on goods and services | 71 316.00 | 80 489.00 | | 71 316.00 |
ZE Dividends | 39 149.00 | | | 39 149.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 695 664.00 | 764 762.00 | | 695 664.00 |
