| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 16 071.00 | | 16 071.00 | 16 071.00 |
AR Technical installations, industrial equipment and tools | 17 389.00 | 17 389.00 | | 17 389.00 |
AT Other tangible assets | 10 689.00 | 10 689.00 | | 10 689.00 |
BH Other financial assets | 1 220.00 | | 1 220.00 | 1 220.00 |
BJ TOTAL (I) | 45 390.00 | 28 077.00 | 17 313.00 | 45 390.00 |
BT Goods | 2 810.00 | | 2 810.00 | 2 810.00 |
BX Customers and related accounts | 94 549.00 | | 94 549.00 | 94 549.00 |
BZ Other receivables | 11 488.00 | | 11 488.00 | 11 488.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 98 662.00 | | 98 662.00 | 98 662.00 |
CH Prepaid expenses | 327.00 | | 327.00 | 327.00 |
CJ TOTAL (II) | 227 836.00 | | 227 836.00 | 227 836.00 |
CO Grand total (0 to V) | 273 227.00 | 28 077.00 | 245 149.00 | 273 227.00 |
CP Shares due in less than one year | 1 220.00 | | | 1 220.00 |
CU Other investments | 22.00 | | 22.00 | 22.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 152 576.00 | 124 374.00 | | 152 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 818.00 | 28 202.00 | | 25 818.00 |
DL TOTAL (I) | 186 778.00 | 160 961.00 | | 186 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 161.00 | 540.00 | | 161.00 |
DX Trade payables and related accounts | 4 713.00 | 1 932.00 | | 4 713.00 |
DY Tax and social security liabilities | 47 108.00 | 70 079.00 | | 47 108.00 |
EA Other liabilities | 6 390.00 | 3 809.00 | | 6 390.00 |
EC TOTAL (IV) | 58 371.00 | 76 359.00 | | 58 371.00 |
EE Grand total (I to V) | 245 149.00 | 237 320.00 | | 245 149.00 |
EG Accrued income and payables due within one year | 58 371.00 | 76 359.00 | | 58 371.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 319 303.00 | | 319 303.00 | 319 303.00 |
FJ Net sales | 319 303.00 | | 319 303.00 | 319 303.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 96.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 319 400.00 | |
FS Purchases of goods (including customs duties) | | | 82 188.00 | |
FT Inventory change (goods) | | | -168.00 | |
FU Purchases of raw materials and other supplies | | | 946.00 | |
FW Other purchases and external expenses | | | 134 276.00 | |
FX Taxes, duties, and similar payments | | | 3 407.00 | |
FY Salaries and Wages | | | 53 726.00 | |
FZ Social Security Contributions | | | 17 087.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 291 462.00 | |
GG - OPERATING RESULT (I - II) | | | 27 937.00 | |
GL Other interest and similar income | | | 136.00 | |
GP Total financial income (V) | | | 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 96.00 | 2 338.00 | | 96.00 |
HA Exceptional income from management transactions | 1 750.00 | | | 1 750.00 |
HB Exceptional income from capital transactions | | 2 500.00 | | |
HD Total exceptional income (VII) | 1 750.00 | 2 500.00 | | 1 750.00 |
HE Exceptional expenses on management operations | 135.00 | 135.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 135.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 615.00 | 2 365.00 | | 1 615.00 |
HK Income tax | 3 870.00 | 4 297.00 | | 3 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 285.00 | 326 550.00 | | 321 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 467.00 | 298 348.00 | | 295 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 818.00 | 28 202.00 | | 25 818.00 |
| |
| 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 | 45 390.00 | | | 45 390.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 242.00 | |
I4 DECREASES Grand Total | | | 45 390.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 16 071.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 077.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 071.00 | | | 16 071.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 077.00 | | | 28 077.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 242.00 | | | 1 242.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 077.00 | | | 28 077.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 077.00 | | | 28 077.00 |
| |
| 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 | 4 713.00 | 4 713.00 | | 4 713.00 |
8C Staff and Related Accounts | 1 730.00 | 1 730.00 | | 1 730.00 |
8D Social Security and Other Social Organizations | 16 538.00 | 16 538.00 | | 16 538.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 390.00 | 6 390.00 | | 6 390.00 |
UT Other financial assets | 1 220.00 | 1 220.00 | | 1 220.00 |
UX Other trade receivables | 94 549.00 | | | 94 549.00 |
UY Staff and related accounts | 10 500.00 | | | 10 500.00 |
VB VAT | 658.00 | | | 658.00 |
VI Group and Associates | 161.00 | 161.00 | | 161.00 |
VM Income taxes | 155.00 | | | 155.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 176.00 | | | 176.00 |
VS Prepaid expenses | 327.00 | | | 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 584.00 | 107 584.00 | | 107 584.00 |
VW VAT | 28 840.00 | 28 840.00 | | 28 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 371.00 | 58 371.00 | | 58 371.00 |
| |
| 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 | 968.00 | 1 640.00 | | 968.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 756.00 | 5 750.00 | | 4 756.00 |
ST Other accounts | 116 246.00 | 77 457.00 | | 116 246.00 |
XQ Rental, rental and co-ownership charges | 11 831.00 | 10 902.00 | | 11 831.00 |
YT Subcontracting | 1 442.00 | 659.00 | | 1 442.00 |
YW Business tax | 2 439.00 | 2 420.00 | | 2 439.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 407.00 | 4 060.00 | | 3 407.00 |
YY Amount of VAT collected | 63 861.00 | 63 669.00 | | 63 861.00 |
YZ Total deductible VAT on goods and services | 13 852.00 | 13 455.00 | | 13 852.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 134 276.00 | 94 768.00 | | 134 276.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
