| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 248.00 | 3 002.00 | 3 246.00 | 6 248.00 |
AT Other tangible assets | 1 910.00 | 462.00 | 1 448.00 | 1 910.00 |
BJ TOTAL (I) | 23 159.00 | 3 464.00 | 19 695.00 | 23 159.00 |
BL Raw materials, supplies | | | | |
BT Goods | 1 332.00 | | 1 332.00 | 1 332.00 |
BX Customers and related accounts | 196 627.00 | | 196 627.00 | 196 627.00 |
BZ Other receivables | 27 370.00 | | 27 370.00 | 27 370.00 |
CF Cash and cash equivalents | 3 052.00 | | 3 052.00 | 3 052.00 |
CH Prepaid expenses | 3 257.00 | | 3 257.00 | 3 257.00 |
CJ TOTAL (II) | 231 638.00 | | 231 638.00 | 231 638.00 |
CO Grand total (0 to V) | 254 798.00 | 3 464.00 | 251 334.00 | 254 798.00 |
CU Other investments | 15 001.00 | | 15 001.00 | 15 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 55 000.00 | | 55 000.00 |
DD Legal reserve (1) | 543.00 | | | 543.00 |
DG Other reserves | 10 322.00 | | | 10 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 416.00 | 10 865.00 | | 416.00 |
DL TOTAL (I) | 66 281.00 | 65 865.00 | | 66 281.00 |
DU Loans and Debts from Credit Institutions (3) | 93 952.00 | 248 219.00 | | 93 952.00 |
DX Trade payables and related accounts | 12 214.00 | 16 668.00 | | 12 214.00 |
DY Tax and social security liabilities | 78 887.00 | 15 072.00 | | 78 887.00 |
EC TOTAL (IV) | 185 052.00 | 279 958.00 | | 185 052.00 |
EE Grand total (I to V) | 251 334.00 | 345 824.00 | | 251 334.00 |
EG Accrued income and payables due within one year | 122 807.00 | 187 732.00 | | 122 807.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 534.00 | 126 494.00 | | 1 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 949.00 | | 9 949.00 | 9 949.00 |
FG Production sold - services | 156 098.00 | | 156 098.00 | 156 098.00 |
FJ Net sales | 166 047.00 | | 166 047.00 | 166 047.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 827.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 167 878.00 | |
FS Purchases of goods (including customs duties) | | | 10 437.00 | |
FT Inventory change (goods) | | | -289.00 | |
FW Other purchases and external expenses | | | 23 853.00 | |
FX Taxes, duties, and similar payments | | | 1 359.00 | |
FY Salaries and Wages | | | 94 296.00 | |
FZ Social Security Contributions | | | 34 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 030.00 | |
GE Other Expenses | | | 71.00 | |
GF Total Operating Expenses (II) | | | 165 992.00 | |
GG - OPERATING RESULT (I - II) | | | 1 886.00 | |
GL Other interest and similar income | | | 2 736.00 | |
GP Total financial income (V) | | | 2 736.00 | |
GR Interest and similar expenses | | | 4 071.00 | |
GU Total financial expenses (VI) | | | 4 071.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HK Income tax | | 1 917.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 170 614.00 | 49 879.00 | | 170 614.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 198.00 | 39 014.00 | | 170 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 416.00 | 10 865.00 | | 416.00 |
| |
| 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 | 27 866.00 | | 1 910.00 | 27 866.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 001.00 | |
I4 DECREASES Grand Total | | 6 616.00 | 23 159.00 | |
IO DECREASES Total including other intangible assets | | 6 616.00 | 6 248.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 865.00 | | | 12 865.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 910.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 001.00 | | | 15 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 261.00 | 2 030.00 | 1 827.00 | 3 261.00 |
PE DEPRECIATION Total including other intangible assets | 3 261.00 | 1 568.00 | 1 827.00 | 3 261.00 |
QU DEPRECIATION Total Tangible Fixed Assets | | 462.00 | | |
| |
| 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 | 12 214.00 | 12 214.00 | | 12 214.00 |
8C Staff and Related Accounts | 16 071.00 | 16 071.00 | | 16 071.00 |
8D Social Security and Other Social Organizations | 23 400.00 | 23 400.00 | | 23 400.00 |
UX Other trade receivables | 196 627.00 | | | 196 627.00 |
VB VAT | 7 543.00 | | | 7 543.00 |
VC Group and associates | 17 846.00 | | | 17 846.00 |
VG Loans with a maturity of up to one year at origin | 1 726.00 | 1 726.00 | | 1 726.00 |
VH Loans with a maturity of more than one year at origin | 92 226.00 | 29 981.00 | 62 245.00 | 92 226.00 |
VK Loans repaid during the year | 29 246.00 | | | 29 246.00 |
VM Income taxes | 1 747.00 | | | 1 747.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 260.00 | 1 260.00 | | 1 260.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 234.00 | | | 234.00 |
VS Prepaid expenses | 3 257.00 | | | 3 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 254.00 | 227 254.00 | | 227 254.00 |
VW VAT | 38 156.00 | 38 156.00 | | 38 156.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 185 052.00 | 122 807.00 | 62 245.00 | 185 052.00 |
| |
| 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 | 1 020.00 | 76.00 | | 1 020.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 064.00 | 5 903.00 | | 4 064.00 |
ST Other accounts | 15 389.00 | 12 153.00 | | 15 389.00 |
XQ Rental, rental and co-ownership charges | 4 400.00 | | | 4 400.00 |
YP Average staff number | | 1.00 | | |
YW Business tax | 339.00 | | | 339.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 359.00 | 76.00 | | 1 359.00 |
YY Amount of VAT collected | 33 209.00 | 8 800.00 | | 33 209.00 |
YZ Total deductible VAT on goods and services | 4 690.00 | 2 261.00 | | 4 690.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 853.00 | 18 056.00 | | 23 853.00 |
