| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 218.00 | 2 218.00 | | 2 218.00 |
AR Technical installations, industrial equipment and tools | 665.00 | 665.00 | | 665.00 |
AT Other tangible assets | 21 801.00 | 18 728.00 | 3 073.00 | 21 801.00 |
BH Other financial assets | 688.00 | | 688.00 | 688.00 |
BJ TOTAL (I) | 25 372.00 | 21 611.00 | 3 761.00 | 25 372.00 |
BV Advances and down payments on orders | 3 912.00 | | 3 912.00 | 3 912.00 |
BX Customers and related accounts | 67 009.00 | | 67 009.00 | 67 009.00 |
BZ Other receivables | 3 515.00 | | 3 515.00 | 3 515.00 |
CF Cash and cash equivalents | 168 027.00 | | 168 027.00 | 168 027.00 |
CH Prepaid expenses | 713.00 | | 713.00 | 713.00 |
CJ TOTAL (II) | 243 175.00 | | 243 175.00 | 243 175.00 |
CO Grand total (0 to V) | 268 548.00 | 21 611.00 | 246 937.00 | 268 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | | | 9 000.00 |
DG Other reserves | 58 517.00 | | | 58 517.00 |
DH Retained earnings | 1 484.00 | | | 1 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 951.00 | | | 19 951.00 |
DL TOTAL (I) | 178 953.00 | | | 178 953.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | | | 2 000.00 |
DX Trade payables and related accounts | 9 202.00 | | | 9 202.00 |
DY Tax and social security liabilities | 56 782.00 | | | 56 782.00 |
EC TOTAL (IV) | 67 984.00 | | | 67 984.00 |
EE Grand total (I to V) | 246 937.00 | | | 246 937.00 |
EG Accrued income and payables due within one year | 67 984.00 | | | 67 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 447 793.00 | | 447 793.00 | 447 793.00 |
FJ Net sales | 447 793.00 | | 447 793.00 | 447 793.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 198.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 454 992.00 | |
FW Other purchases and external expenses | | | 99 843.00 | |
FX Taxes, duties, and similar payments | | | 5 231.00 | |
FY Salaries and Wages | | | 280 578.00 | |
FZ Social Security Contributions | | | 45 196.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 366.00 | |
GF Total Operating Expenses (II) | | | 432 215.00 | |
GG - OPERATING RESULT (I - II) | | | 22 777.00 | |
GL Other interest and similar income | | | 1 091.00 | |
GP Total financial income (V) | | | 1 091.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 091.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 198.00 | | | 7 198.00 |
HB Exceptional income from capital transactions | 3 036.00 | | | 3 036.00 |
HD Total exceptional income (VII) | 3 036.00 | | | 3 036.00 |
HE Exceptional expenses on management operations | 1 104.00 | | | 1 104.00 |
HF Exceptional expenses on capital transactions | 2 324.00 | | | 2 324.00 |
HH Total exceptional expenses (VIII) | 3 428.00 | | | 3 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -392.00 | | | -392.00 |
HK Income tax | 3 525.00 | | | 3 525.00 |
HL TOTAL REVENUE (I + III + V + VII) | 459 119.00 | | | 459 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 439 168.00 | | | 439 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 951.00 | | | 19 951.00 |
| |
| 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 | 25 372.00 | | | 25 372.00 |
I3 DECREASES Total Financial Fixed Assets | | | 688.00 | |
I4 DECREASES Grand Total | | | 25 372.00 | |
IO DECREASES Total including other intangible assets | | | 2 218.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 466.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 218.00 | | | 2 218.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 466.00 | | | 22 466.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 688.00 | | | 688.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 245.00 | 1 366.00 | | 20 245.00 |
PE DEPRECIATION Total including other intangible assets | 2 218.00 | | | 2 218.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 027.00 | 1 366.00 | | 18 027.00 |
| |
| 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 | 9 202.00 | 9 202.00 | | 9 202.00 |
8C Staff and Related Accounts | 8 968.00 | 8 968.00 | | 8 968.00 |
8D Social Security and Other Social Organizations | 24 080.00 | 24 080.00 | | 24 080.00 |
UT Other financial assets | 688.00 | | | 688.00 |
UX Other trade receivables | 67 009.00 | | | 67 009.00 |
UZ Social Security, other social security organizations | 221.00 | | | 221.00 |
VB VAT | 1 622.00 | | | 1 622.00 |
VI Group and Associates | 2 000.00 | 2 000.00 | | 2 000.00 |
VM Income taxes | 1 044.00 | | | 1 044.00 |
VP Miscellaneous | 628.00 | | | 628.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 698.00 | 3 698.00 | | 3 698.00 |
VS Prepaid expenses | 713.00 | | | 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 925.00 | 71 237.00 | 688.00 | 71 925.00 |
VW VAT | 20 036.00 | 20 036.00 | | 20 036.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 984.00 | 67 984.00 | | 67 984.00 |
| |
| 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 | 3 177.00 | | | 3 177.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 268.00 | | | 5 268.00 |
ST Other accounts | 39 289.00 | | | 39 289.00 |
XQ Rental, rental and co-ownership charges | 43 592.00 | | | 43 592.00 |
YP Average staff number | 3.00 | | | 3.00 |
YT Subcontracting | 11 694.00 | | | 11 694.00 |
YW Business tax | 2 054.00 | | | 2 054.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 231.00 | | | 5 231.00 |
YY Amount of VAT collected | 89 475.00 | | | 89 475.00 |
YZ Total deductible VAT on goods and services | 6 880.00 | | | 6 880.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 99 843.00 | | | 99 843.00 |
