| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 494.00 | 494.00 | | 494.00 |
AT Other tangible assets | 1 737.00 | 1 737.00 | | 1 737.00 |
BD Other fixed assets | 111.00 | | 111.00 | 111.00 |
BJ TOTAL (I) | 224 865.00 | 2 231.00 | 222 634.00 | 224 865.00 |
BX Customers and related accounts | 10 168.00 | | 10 168.00 | 10 168.00 |
BZ Other receivables | 2 355.00 | | 2 355.00 | 2 355.00 |
CF Cash and cash equivalents | 40 627.00 | | 40 627.00 | 40 627.00 |
CH Prepaid expenses | 99.00 | | 99.00 | 99.00 |
CJ TOTAL (II) | 53 248.00 | | 53 248.00 | 53 248.00 |
CO Grand total (0 to V) | 278 113.00 | 2 231.00 | 275 882.00 | 278 113.00 |
CU Other investments | 222 523.00 | | 222 523.00 | 222 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | | | 7 800.00 |
DD Legal reserve (1) | 780.00 | | | 780.00 |
DG Other reserves | 33 700.00 | | | 33 700.00 |
DH Retained earnings | 157 562.00 | | | 157 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 464.00 | | | 12 464.00 |
DL TOTAL (I) | 212 306.00 | | | 212 306.00 |
DU Loans and Debts from Credit Institutions (3) | 67.00 | | | 67.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 581.00 | | | 43 581.00 |
DX Trade payables and related accounts | 1 400.00 | | | 1 400.00 |
DY Tax and social security liabilities | 18 528.00 | | | 18 528.00 |
EC TOTAL (IV) | 63 576.00 | | | 63 576.00 |
EE Grand total (I to V) | 275 882.00 | | | 275 882.00 |
EG Accrued income and payables due within one year | 6 357.00 | | | 6 357.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 67.00 | | | 67.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 098.00 | | 73 098.00 | 73 098.00 |
FJ Net sales | 73 098.00 | | 73 098.00 | 73 098.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 295.00 | |
FR Total operating income (I) | | | 75 393.00 | |
FW Other purchases and external expenses | | | 6 339.00 | |
FX Taxes, duties, and similar payments | | | 804.00 | |
FY Salaries and Wages | | | 38 129.00 | |
FZ Social Security Contributions | | | 15 593.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 60 867.00 | |
GG - OPERATING RESULT (I - II) | | | 14 526.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 86.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -85.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | 1 976.00 | | | 1 976.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 395.00 | | | 75 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 931.00 | | | 62 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 464.00 | | | 12 464.00 |
| |
| 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 | 224 865.00 | | | 224 865.00 |
I3 DECREASES Total Financial Fixed Assets | | | 222 634.00 | |
I4 DECREASES Grand Total | | | 224 865.00 | |
IO DECREASES Total including other intangible assets | | | 494.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 737.00 | |
KD ACQUISITIONS Total including other intangible assets | 494.00 | | | 494.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 737.00 | | | 1 737.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 222 634.00 | | | 222 634.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 231.00 | | | 2 231.00 |
PE DEPRECIATION Total including other intangible assets | 494.00 | | | 494.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 737.00 | | | 1 737.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 67.00 | 67.00 | | 67.00 |
8B Suppliers and Related Accounts | 1 400.00 | 1 400.00 | | 1 400.00 |
8C Staff and Related Accounts | 1 914.00 | 1 914.00 | | 1 914.00 |
8D Social Security and Other Social Organizations | 7 593.00 | 7 593.00 | | 7 593.00 |
8E Income Taxes | 1 976.00 | 1 976.00 | | 1 976.00 |
UX Other trade receivables | 10 168.00 | | | 10 168.00 |
VB VAT | 60.00 | | | 60.00 |
VI Group and Associates | 43 581.00 | 43 581.00 | | 43 581.00 |
VP Miscellaneous | 2 295.00 | | | 2 295.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 014.00 | 1 014.00 | | 1 014.00 |
VS Prepaid expenses | 99.00 | | | 99.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 622.00 | 12 622.00 | | 12 622.00 |
VW VAT | 6 032.00 | 6 032.00 | | 6 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 576.00 | 63 576.00 | | 63 576.00 |
| |
| 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 | 804.00 | | | 804.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 021.00 | | | 3 021.00 |
ST Other accounts | 3 020.00 | | | 3 020.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 298.00 | | | 298.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 804.00 | | | 804.00 |
YY Amount of VAT collected | 15 136.00 | | | 15 136.00 |
YZ Total deductible VAT on goods and services | 694.00 | | | 694.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 339.00 | | | 6 339.00 |
