| |
| 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 | 5 961.00 | 5 961.00 | | 5 961.00 |
AT Other tangible assets | 30 660.00 | 24 285.00 | 6 375.00 | 30 660.00 |
BH Other financial assets | 1 003.00 | | 1 003.00 | 1 003.00 |
BJ TOTAL (I) | 37 624.00 | 30 246.00 | 7 378.00 | 37 624.00 |
BL Raw materials, supplies | 475.00 | | 475.00 | 475.00 |
BX Customers and related accounts | 52 107.00 | | 52 107.00 | 52 107.00 |
BZ Other receivables | 42 992.00 | | 42 992.00 | 42 992.00 |
CD Marketable securities | 8 464.00 | | 8 464.00 | 8 464.00 |
CJ TOTAL (II) | 104 038.00 | | 104 038.00 | 104 038.00 |
CO Grand total (0 to V) | 141 662.00 | 30 246.00 | 111 416.00 | 141 662.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 24 641.00 | | | 24 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 278.00 | | | 2 278.00 |
DL TOTAL (I) | 35 304.00 | | | 35 304.00 |
DQ Provisions for Expenses | 23 895.00 | | | 23 895.00 |
DR TOTAL (IV) | 23 895.00 | | | 23 895.00 |
DU Loans and Debts from Credit Institutions (3) | 18 845.00 | | | 18 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 533.00 | | | 5 533.00 |
DX Trade payables and related accounts | 1 811.00 | | | 1 811.00 |
DY Tax and social security liabilities | 26 028.00 | | | 26 028.00 |
EC TOTAL (IV) | 52 217.00 | | | 52 217.00 |
EE Grand total (I to V) | 111 416.00 | | | 111 416.00 |
EG Accrued income and payables due within one year | 33 372.00 | | | 33 372.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18 845.00 | | | 18 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 316 277.00 | | 316 277.00 | 316 277.00 |
FJ Net sales | 316 277.00 | | 316 277.00 | 316 277.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 505.00 | |
FR Total operating income (I) | | | 327 782.00 | |
FU Purchases of raw materials and other supplies | | | 16 101.00 | |
FV Inventory change (raw materials and supplies) | | | -133.00 | |
FW Other purchases and external expenses | | | 54 532.00 | |
FX Taxes, duties, and similar payments | | | 2 243.00 | |
FY Salaries and Wages | | | 186 611.00 | |
FZ Social Security Contributions | | | 56 092.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 320.00 | |
GE Other Expenses | | | 7 365.00 | |
GF Total Operating Expenses (II) | | | 325 131.00 | |
GG - OPERATING RESULT (I - II) | | | 2 650.00 | |
GR Interest and similar expenses | | | 13.00 | |
GU Total financial expenses (VI) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 203.00 | | | 1 203.00 |
HA Exceptional income from management transactions | 322.00 | | | 322.00 |
HD Total exceptional income (VII) | 322.00 | | | 322.00 |
HE Exceptional expenses on management operations | 681.00 | | | 681.00 |
HH Total exceptional expenses (VIII) | 681.00 | | | 681.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -359.00 | | | -359.00 |
HL TOTAL REVENUE (I + III + V + VII) | 328 104.00 | | | 328 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 825.00 | | | 325 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 278.00 | | | 2 278.00 |
| |
| 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 | 35 809.00 | | 1 815.00 | 35 809.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 003.00 | |
I4 DECREASES Grand Total | | | 37 624.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 621.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 806.00 | | 1 815.00 | 34 806.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 003.00 | | | 1 003.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 926.00 | 2 320.00 | | 27 926.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 926.00 | 2 320.00 | | 27 926.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 24 329.00 | 23 895.00 | 24 329.00 | 24 329.00 |
5Z Total provisions for risks and expenses | 24 329.00 | 23 895.00 | 24 329.00 | 24 329.00 |
6T Receivables | 10 302.00 | | 10 302.00 | 10 302.00 |
7B Total provisions for depreciation | 10 302.00 | | 10 302.00 | 10 302.00 |
7C Grand total | 34 631.00 | 23 895.00 | 34 631.00 | 34 631.00 |
| |
| 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 | 1 811.00 | 1 811.00 | | 1 811.00 |
8D Social Security and Other Social Organizations | 12 864.00 | 12 864.00 | | 12 864.00 |
UT Other financial assets | 1 003.00 | | | 1 003.00 |
UX Other trade receivables | 52 107.00 | | | 52 107.00 |
VB VAT | 43.00 | | | 43.00 |
VH Loans with a maturity of more than one year at origin | 18 845.00 | | 18 845.00 | 18 845.00 |
VI Group and Associates | 5 533.00 | 5 533.00 | | 5 533.00 |
VM Income taxes | 42 949.00 | | | 42 949.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 102.00 | 95 099.00 | 1 003.00 | 96 102.00 |
VW VAT | 13 165.00 | 13 165.00 | | 13 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 217.00 | 33 372.00 | 18 845.00 | 52 217.00 |
| |
| 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 | -391.00 | | | -391.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 670.00 | | | 6 670.00 |
ST Other accounts | 40 607.00 | | | 40 607.00 |
XQ Rental, rental and co-ownership charges | 7 255.00 | | | 7 255.00 |
YW Business tax | 2 634.00 | | | 2 634.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 243.00 | | | 2 243.00 |
YY Amount of VAT collected | 64 099.00 | | | 64 099.00 |
YZ Total deductible VAT on goods and services | 6 944.00 | | | 6 944.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 532.00 | | | 54 532.00 |
