| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 707.00 | 939.00 | 768.00 | 1 707.00 |
AT Other tangible assets | 3 913.00 | 1 583.00 | 2 329.00 | 3 913.00 |
BH Other financial assets | 95.00 | | 95.00 | 95.00 |
BJ TOTAL (I) | 5 715.00 | 2 523.00 | 3 192.00 | 5 715.00 |
BX Customers and related accounts | 23 363.00 | | 23 363.00 | 23 363.00 |
BZ Other receivables | 8 171.00 | | 8 171.00 | 8 171.00 |
CF Cash and cash equivalents | 20 787.00 | | 20 787.00 | 20 787.00 |
CJ TOTAL (II) | 52 321.00 | | 52 321.00 | 52 321.00 |
CO Grand total (0 to V) | 58 035.00 | 2 523.00 | 55 513.00 | 58 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | | 16.00 | | |
DH Retained earnings | -6 425.00 | | | -6 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 473.00 | 21 961.00 | | 24 473.00 |
DL TOTAL (I) | 19 148.00 | 23 077.00 | | 19 148.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 319.00 | 1 020.00 | | 2 319.00 |
DX Trade payables and related accounts | 16 712.00 | 6 196.00 | | 16 712.00 |
DY Tax and social security liabilities | 17 333.00 | 13 929.00 | | 17 333.00 |
EA Other liabilities | 1.00 | 121.00 | | 1.00 |
EC TOTAL (IV) | 36 364.00 | 21 266.00 | | 36 364.00 |
EE Grand total (I to V) | 55 513.00 | 44 343.00 | | 55 513.00 |
EG Accrued income and payables due within one year | 36 364.00 | 21 266.00 | | 36 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 291.00 | | 120 291.00 | 120 291.00 |
FJ Net sales | 120 291.00 | | 120 291.00 | 120 291.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 283.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 120 577.00 | |
FU Purchases of raw materials and other supplies | | | 7 524.00 | |
FW Other purchases and external expenses | | | 46 748.00 | |
FX Taxes, duties, and similar payments | | | 995.00 | |
FY Salaries and Wages | | | 26 845.00 | |
FZ Social Security Contributions | | | 7 909.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 829.00 | |
GE Other Expenses | | | 147.00 | |
GF Total Operating Expenses (II) | | | 91 996.00 | |
GG - OPERATING RESULT (I - II) | | | 28 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 581.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 283.00 | | | 283.00 |
HE Exceptional expenses on management operations | 60.00 | 700.00 | | 60.00 |
HF Exceptional expenses on capital transactions | | 600.00 | | |
HH Total exceptional expenses (VIII) | 60.00 | 1 300.00 | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | -1 300.00 | | -60.00 |
HK Income tax | 4 048.00 | 3 852.00 | | 4 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 577.00 | 93 475.00 | | 120 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 104.00 | 71 515.00 | | 96 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 473.00 | 21 961.00 | | 24 473.00 |
| |
| 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 | 5 715.00 | | | 5 715.00 |
I3 DECREASES Total Financial Fixed Assets | | | 95.00 | |
I4 DECREASES Grand Total | | | 5 715.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 620.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 620.00 | | | 5 620.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 95.00 | | | 95.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 694.00 | 1 829.00 | | 694.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 694.00 | 1 829.00 | | 694.00 |
| |
| 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 | 16 712.00 | 16 712.00 | | 16 712.00 |
8D Social Security and Other Social Organizations | 8 960.00 | 8 960.00 | | 8 960.00 |
8E Income Taxes | 18.00 | 18.00 | | 18.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 95.00 | | | 95.00 |
UX Other trade receivables | 23 363.00 | | | 23 363.00 |
UZ Social Security, other social security organizations | 1 522.00 | | | 1 522.00 |
VB VAT | 5 230.00 | | | 5 230.00 |
VI Group and Associates | 2 319.00 | 2 319.00 | | 2 319.00 |
VM Income taxes | 972.00 | | | 972.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 970.00 | 4 970.00 | | 4 970.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 448.00 | | | 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 629.00 | 31 534.00 | 95.00 | 31 629.00 |
VW VAT | 3 385.00 | 3 385.00 | | 3 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 364.00 | 36 364.00 | | 36 364.00 |
| |
| 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 | -349.00 | 1 171.00 | | -349.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 135.00 | 3 863.00 | | 5 135.00 |
ST Other accounts | 31 844.00 | 13 984.00 | | 31 844.00 |
XQ Rental, rental and co-ownership charges | 5 785.00 | 465.00 | | 5 785.00 |
YQ Equipment leasing commitment | 43 223.00 | | | 43 223.00 |
YT Subcontracting | 3 984.00 | 2 485.00 | | 3 984.00 |
YW Business tax | 1 344.00 | 148.00 | | 1 344.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 995.00 | 1 319.00 | | 995.00 |
YY Amount of VAT collected | 20 925.00 | 16 025.00 | | 20 925.00 |
YZ Total deductible VAT on goods and services | 8 237.00 | 3 257.00 | | 8 237.00 |
ZE Dividends | 28 402.00 | | | 28 402.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 748.00 | 20 798.00 | | 46 748.00 |
