| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 691.00 | 4 691.00 | | 4 691.00 |
AP Buildings | 2 924.00 | 2 924.00 | | 2 924.00 |
AT Other tangible assets | 15 839.00 | 12 651.00 | 3 188.00 | 15 839.00 |
BJ TOTAL (I) | 23 454.00 | 20 266.00 | 3 188.00 | 23 454.00 |
BP Services in progress | 1 300.00 | | 1 300.00 | 1 300.00 |
BX Customers and related accounts | 39 635.00 | 10 458.00 | 29 177.00 | 39 635.00 |
BZ Other receivables | 3 438.00 | | 3 438.00 | 3 438.00 |
CF Cash and cash equivalents | 78 963.00 | | 78 963.00 | 78 963.00 |
CH Prepaid expenses | 233.00 | | 233.00 | 233.00 |
CJ TOTAL (II) | 123 570.00 | 10 458.00 | 113 112.00 | 123 570.00 |
CO Grand total (0 to V) | 147 024.00 | 30 724.00 | 116 300.00 | 147 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -30 361.00 | -32 030.00 | | -30 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 624.00 | 1 670.00 | | 59 624.00 |
DL TOTAL (I) | 40 264.00 | -19 361.00 | | 40 264.00 |
DU Loans and Debts from Credit Institutions (3) | 20 506.00 | 35 556.00 | | 20 506.00 |
DX Trade payables and related accounts | 6 095.00 | 1 718.00 | | 6 095.00 |
DY Tax and social security liabilities | 29 320.00 | 32 043.00 | | 29 320.00 |
EA Other liabilities | 20 116.00 | 7 613.00 | | 20 116.00 |
EC TOTAL (IV) | 76 037.00 | 76 930.00 | | 76 037.00 |
EE Grand total (I to V) | 116 300.00 | 57 570.00 | | 116 300.00 |
EG Accrued income and payables due within one year | 70 865.00 | 56 435.00 | | 70 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 293 704.00 | | 293 704.00 | 293 704.00 |
FJ Net sales | 293 704.00 | | 293 704.00 | 293 704.00 |
FM Inventory production | | | 1 300.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 389.00 | |
FQ Other income | | | 106.00 | |
FR Total operating income (I) | | | 299 498.00 | |
FW Other purchases and external expenses | | | 64 463.00 | |
FX Taxes, duties, and similar payments | | | 2 313.00 | |
FY Salaries and Wages | | | 153 237.00 | |
FZ Social Security Contributions | | | 10 226.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 556.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 052.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 237 855.00 | |
GG - OPERATING RESULT (I - II) | | | 61 643.00 | |
GR Interest and similar expenses | | | 1 395.00 | |
GU Total financial expenses (VI) | | | 1 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 389.00 | 1 370.00 | | 4 389.00 |
HE Exceptional expenses on management operations | 509.00 | 90.00 | | 509.00 |
HF Exceptional expenses on capital transactions | 115.00 | | | 115.00 |
HH Total exceptional expenses (VIII) | 624.00 | 90.00 | | 624.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -624.00 | -90.00 | | -624.00 |
HL TOTAL REVENUE (I + III + V + VII) | 299 498.00 | 246 883.00 | | 299 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 874.00 | 245 213.00 | | 239 874.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 624.00 | 1 670.00 | | 59 624.00 |
| |
| 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 | 20 466.00 | | 3 523.00 | 20 466.00 |
I4 DECREASES Grand Total | | 535.00 | 23 454.00 | |
IO DECREASES Total including other intangible assets | | | 4 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | 535.00 | 18 763.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 691.00 | | | 4 691.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 775.00 | | 3 523.00 | 15 775.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 130.00 | 556.00 | 420.00 | 20 130.00 |
PE DEPRECIATION Total including other intangible assets | 4 690.00 | 1.00 | | 4 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 440.00 | 556.00 | 420.00 | 15 440.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 406.00 | 7 052.00 | | 3 406.00 |
7B Total provisions for depreciation | 3 406.00 | 7 052.00 | | 3 406.00 |
7C Grand total | 3 406.00 | 7 052.00 | | 3 406.00 |
UE of which provisions and reversals: - Operating | | 7 052.00 | | |
| |
| 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 | 6 095.00 | 6 095.00 | | 6 095.00 |
8C Staff and Related Accounts | 6 447.00 | 6 447.00 | | 6 447.00 |
8D Social Security and Other Social Organizations | 9 067.00 | 9 067.00 | | 9 067.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 116.00 | 20 116.00 | | 20 116.00 |
UX Other trade receivables | 27 087.00 | | | 27 087.00 |
VA Doubtful or disputed receivables | 12 548.00 | | | 12 548.00 |
VB VAT | 373.00 | | | 373.00 |
VG Loans with a maturity of up to one year at origin | 11.00 | 11.00 | | 11.00 |
VH Loans with a maturity of more than one year at origin | 20 495.00 | 15 324.00 | 5 171.00 | 20 495.00 |
VK Loans repaid during the year | 15 043.00 | | | 15 043.00 |
VM Income taxes | 2 063.00 | | | 2 063.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 003.00 | | | 1 003.00 |
VS Prepaid expenses | 233.00 | | | 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 307.00 | 43 307.00 | | 43 307.00 |
VW VAT | 13 806.00 | 13 806.00 | | 13 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 037.00 | 70 865.00 | 5 171.00 | 76 037.00 |
| |
| 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 | 366.00 | 505.00 | | 366.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 993.00 | 4 805.00 | | 4 993.00 |
ST Other accounts | 35 426.00 | 31 089.00 | | 35 426.00 |
XQ Rental, rental and co-ownership charges | 19 477.00 | 25 711.00 | | 19 477.00 |
YT Subcontracting | 4 566.00 | | | 4 566.00 |
YW Business tax | 1 947.00 | 1 976.00 | | 1 947.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 313.00 | 2 481.00 | | 2 313.00 |
YZ Total deductible VAT on goods and services | 6 460.00 | 8 240.00 | | 6 460.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 64 463.00 | 61 606.00 | | 64 463.00 |
