| |
| 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 | 9 936.00 | 6 426.00 | 3 510.00 | 9 936.00 |
AT Other tangible assets | 15 382.00 | 6 320.00 | 9 062.00 | 15 382.00 |
BH Other financial assets | 550.00 | | 550.00 | 550.00 |
BJ TOTAL (I) | 26 068.00 | 12 746.00 | 13 322.00 | 26 068.00 |
BZ Other receivables | 35 068.00 | | 35 068.00 | 35 068.00 |
CF Cash and cash equivalents | 112 839.00 | | 112 839.00 | 112 839.00 |
CH Prepaid expenses | 539.00 | | 539.00 | 539.00 |
CJ TOTAL (II) | 148 446.00 | | 148 446.00 | 148 446.00 |
CO Grand total (0 to V) | 174 514.00 | 12 746.00 | 161 768.00 | 174 514.00 |
CP Shares due in less than one year | 550.00 | | | 550.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 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 | 64 726.00 | 64 726.00 | | 64 726.00 |
DH Retained earnings | -7 758.00 | | | -7 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 439.00 | -7 758.00 | | 13 439.00 |
DL TOTAL (I) | 71 508.00 | 58 068.00 | | 71 508.00 |
DU Loans and Debts from Credit Institutions (3) | 4.00 | 4.00 | | 4.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 264.00 | 53 556.00 | | 60 264.00 |
DX Trade payables and related accounts | 2 469.00 | 3 287.00 | | 2 469.00 |
DY Tax and social security liabilities | 23 032.00 | 19 734.00 | | 23 032.00 |
EA Other liabilities | 4 491.00 | | | 4 491.00 |
EC TOTAL (IV) | 90 260.00 | 76 580.00 | | 90 260.00 |
EE Grand total (I to V) | 161 768.00 | 134 649.00 | | 161 768.00 |
EG Accrued income and payables due within one year | 90 260.00 | 76 580.00 | | 90 260.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4.00 | 4.00 | | 4.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 306 045.00 | |
FR Total operating income (I) | | | 306 045.00 | |
FU Purchases of raw materials and other supplies | | | -91.00 | |
FW Other purchases and external expenses | | | 143 342.00 | |
FX Taxes, duties, and similar payments | | | 9 470.00 | |
FY Salaries and Wages | | | 92 917.00 | |
FZ Social Security Contributions | | | 42 983.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 102.00 | |
GE Other Expenses | | | 27.00 | |
GF Total Operating Expenses (II) | | | 291 750.00 | |
GG - OPERATING RESULT (I - II) | | | 14 295.00 | |
GL Other interest and similar income | | | 147.00 | |
GP Total financial income (V) | | | 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 94.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -94.00 | | |
HK Income tax | 1 003.00 | | | 1 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 306 192.00 | 271 641.00 | | 306 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 292 753.00 | 279 398.00 | | 292 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 439.00 | -7 758.00 | | 13 439.00 |
| |
| 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 | 17 870.00 | | 8 198.00 | 17 870.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | | 26 068.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 318.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 120.00 | | 8 198.00 | 17 120.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 645.00 | 3 102.00 | | 9 645.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 645.00 | 3 102.00 | | 9 645.00 |
| |
| 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 | 2 469.00 | 2 469.00 | | 2 469.00 |
8C Staff and Related Accounts | 12 333.00 | 12 333.00 | | 12 333.00 |
8D Social Security and Other Social Organizations | 9 341.00 | 9 341.00 | | 9 341.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 491.00 | 4 491.00 | | 4 491.00 |
UT Other financial assets | 550.00 | 550.00 | | 550.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VI Group and Associates | 60 264.00 | 60 264.00 | | 60 264.00 |
VM Income taxes | 1 075.00 | 1 075.00 | | 1 075.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 358.00 | 1 358.00 | | 1 358.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 993.00 | 33 993.00 | | 33 993.00 |
VS Prepaid expenses | 539.00 | 539.00 | | 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 157.00 | 36 157.00 | | 36 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 260.00 | 90 260.00 | | 90 260.00 |
| |
| 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 | 9 164.00 | 9 216.00 | | 9 164.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 762.00 | 8 178.00 | | 11 762.00 |
ST Other accounts | 81 830.00 | 84 573.00 | | 81 830.00 |
XQ Rental, rental and co-ownership charges | 47 685.00 | 40 750.00 | | 47 685.00 |
YT Subcontracting | 2 065.00 | 3 024.00 | | 2 065.00 |
YW Business tax | 306.00 | 297.00 | | 306.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 470.00 | 9 513.00 | | 9 470.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 143 342.00 | 136 525.00 | | 143 342.00 |
| |
| 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 | 1.00 | | | 1.00 |
