| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 8 117.00 | 1 099.00 | 7 018.00 | 8 117.00 |
AT Other tangible assets | 2 862.00 | 327.00 | 2 535.00 | 2 862.00 |
BH Other financial assets | 10 257.00 | | 10 257.00 | 10 257.00 |
BJ TOTAL (I) | 21 236.00 | 1 427.00 | 19 810.00 | 21 236.00 |
BX Customers and related accounts | 1 465 756.00 | | 1 465 756.00 | 1 465 756.00 |
BZ Other receivables | 693 010.00 | | 693 010.00 | 693 010.00 |
CF Cash and cash equivalents | 662 048.00 | | 662 048.00 | 662 048.00 |
CH Prepaid expenses | 3 341.00 | | 3 341.00 | 3 341.00 |
CJ TOTAL (II) | 2 824 154.00 | | 2 824 154.00 | 2 824 154.00 |
CO Grand total (0 to V) | 2 845 391.00 | 1 427.00 | 2 843 964.00 | 2 845 391.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 500.00 | | 10 000.00 |
DG Other reserves | 191 167.00 | 191 167.00 | | 191 167.00 |
DH Retained earnings | 4 122.00 | 246.00 | | 4 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 872.00 | 63 376.00 | | 64 872.00 |
DL TOTAL (I) | 370 161.00 | 355 289.00 | | 370 161.00 |
DU Loans and Debts from Credit Institutions (3) | 1 214.00 | 1 538.00 | | 1 214.00 |
DX Trade payables and related accounts | 1 261 940.00 | 2 845 285.00 | | 1 261 940.00 |
DY Tax and social security liabilities | 491 892.00 | 822 122.00 | | 491 892.00 |
EA Other liabilities | 450 703.00 | 63 347.00 | | 450 703.00 |
EB Prepaid income (2) | 268 053.00 | 432 673.00 | | 268 053.00 |
EC TOTAL (IV) | 2 473 802.00 | 4 164 965.00 | | 2 473 802.00 |
EE Grand total (I to V) | 2 843 964.00 | 4 520 254.00 | | 2 843 964.00 |
EG Accrued income and payables due within one year | 2 473 802.00 | 4 164 965.00 | | 2 473 802.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 214.00 | 1 538.00 | | 1 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 554 970.00 | | 4 554 970.00 | 4 554 970.00 |
FJ Net sales | 4 554 970.00 | | 4 554 970.00 | 4 554 970.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 297.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 4 564 268.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 495 312.00 | |
FX Taxes, duties, and similar payments | | | 23 292.00 | |
FY Salaries and Wages | | | 702 569.00 | |
FZ Social Security Contributions | | | 259 657.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 098.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 4 482 081.00 | |
GG - OPERATING RESULT (I - II) | | | 82 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 297.00 | 4 173.00 | | 9 297.00 |
HA Exceptional income from management transactions | | 4 865.00 | | |
HD Total exceptional income (VII) | | 4 865.00 | | |
HE Exceptional expenses on management operations | 988.00 | 3 966.00 | | 988.00 |
HH Total exceptional expenses (VIII) | 988.00 | 3 966.00 | | 988.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -988.00 | 899.00 | | -988.00 |
HK Income tax | 16 328.00 | 56 546.00 | | 16 328.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 564 268.00 | 5 663 385.00 | | 4 564 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 499 396.00 | 5 600 009.00 | | 4 499 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 872.00 | 63 376.00 | | 64 872.00 |
| |
| 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 | 21 236.00 | | | 21 236.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 257.00 | |
I4 DECREASES Grand Total | | | 21 236.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 980.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 980.00 | | | 10 980.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 257.00 | | | 10 257.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 329.00 | 1 098.00 | | 329.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 329.00 | 1 098.00 | | 329.00 |
| |
| 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 | 1 261 940.00 | 1 261 940.00 | | 1 261 940.00 |
8C Staff and Related Accounts | 99 546.00 | 99 546.00 | | 99 546.00 |
8D Social Security and Other Social Organizations | 119 104.00 | 119 104.00 | | 119 104.00 |
8K Other liabilities (including liabilities related to repo transactions) | 450 703.00 | 450 703.00 | | 450 703.00 |
8L Deferred income | 268 053.00 | 268 053.00 | | 268 053.00 |
UT Other financial assets | 10 257.00 | 10 257.00 | | 10 257.00 |
UX Other trade receivables | 1 465 756.00 | | | 1 465 756.00 |
UY Staff and related accounts | 2 650.00 | | | 2 650.00 |
VB VAT | 292 708.00 | | | 292 708.00 |
VC Group and associates | 295 124.00 | | | 295 124.00 |
VG Loans with a maturity of up to one year at origin | 1 214.00 | 1 214.00 | | 1 214.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 119.00 | 12 119.00 | | 12 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 102 528.00 | | | 102 528.00 |
VS Prepaid expenses | 3 341.00 | | | 3 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 172 363.00 | 2 172 363.00 | | 2 172 363.00 |
VW VAT | 261 125.00 | 261 125.00 | | 261 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 473 802.00 | 2 473 802.00 | | 2 473 802.00 |
| |
| 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 | 14 418.00 | 4 172.00 | | 14 418.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 269.00 | 13 219.00 | | 12 269.00 |
ST Other accounts | 115 728.00 | 100 435.00 | | 115 728.00 |
XQ Rental, rental and co-ownership charges | 70 201.00 | 34 764.00 | | 70 201.00 |
YT Subcontracting | 3 295 331.00 | 4 800 011.00 | | 3 295 331.00 |
YU External personnel | 1 782.00 | 74 081.00 | | 1 782.00 |
YW Business tax | 8 874.00 | 8 891.00 | | 8 874.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 23 292.00 | 13 063.00 | | 23 292.00 |
YY Amount of VAT collected | 910 994.00 | 1 156 729.00 | | 910 994.00 |
YZ Total deductible VAT on goods and services | 418 195.00 | 514 379.00 | | 418 195.00 |
ZE Dividends | 50 000.00 | | | 50 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 495 312.00 | 5 022 510.00 | | 3 495 312.00 |
