| |
| 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 | 8 064.00 | 5 222.00 | 2 842.00 | 8 064.00 |
AT Other tangible assets | 34 790.00 | 8 920.00 | 25 870.00 | 34 790.00 |
BH Other financial assets | 32 791.00 | | 32 791.00 | 32 791.00 |
BJ TOTAL (I) | 75 644.00 | 14 142.00 | 61 502.00 | 75 644.00 |
BL Raw materials, supplies | 6 887.00 | | 6 887.00 | 6 887.00 |
BZ Other receivables | 9 808.00 | | 9 808.00 | 9 808.00 |
CF Cash and cash equivalents | 6 579.00 | | 6 579.00 | 6 579.00 |
CJ TOTAL (II) | 23 274.00 | | 23 274.00 | 23 274.00 |
CO Grand total (0 to V) | 98 918.00 | 14 142.00 | 84 776.00 | 98 918.00 |
| |
| 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 |
DH Retained earnings | 4 960.00 | 6 687.00 | | 4 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 998.00 | -1 728.00 | | 18 998.00 |
DL TOTAL (I) | 25 058.00 | 6 060.00 | | 25 058.00 |
DU Loans and Debts from Credit Institutions (3) | 6 123.00 | 8 080.00 | | 6 123.00 |
DV Miscellaneous Loans and Financial Debts (4) | 371.00 | 13 932.00 | | 371.00 |
DX Trade payables and related accounts | 23 154.00 | 24 447.00 | | 23 154.00 |
DY Tax and social security liabilities | 30 070.00 | 25 819.00 | | 30 070.00 |
EC TOTAL (IV) | 59 718.00 | 72 278.00 | | 59 718.00 |
EE Grand total (I to V) | 84 776.00 | 78 338.00 | | 84 776.00 |
EG Accrued income and payables due within one year | 59 718.00 | 58 346.00 | | 59 718.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 123.00 | 8 080.00 | | 6 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 280 846.00 | | 280 846.00 | 280 846.00 |
FJ Net sales | 280 846.00 | | 280 846.00 | 280 846.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 111.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 290 024.00 | |
FU Purchases of raw materials and other supplies | | | 96 112.00 | |
FV Inventory change (raw materials and supplies) | | | 6 784.00 | |
FW Other purchases and external expenses | | | 63 895.00 | |
FX Taxes, duties, and similar payments | | | 5 208.00 | |
FY Salaries and Wages | | | 75 482.00 | |
FZ Social Security Contributions | | | 12 754.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 672.00 | |
GE Other Expenses | | | 762.00 | |
GF Total Operating Expenses (II) | | | 265 669.00 | |
GG - OPERATING RESULT (I - II) | | | 24 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 111.00 | 6 625.00 | | 9 111.00 |
A4 Equity method investments | 748.00 | 823.00 | | 748.00 |
HE Exceptional expenses on management operations | 3 226.00 | 1 650.00 | | 3 226.00 |
HF Exceptional expenses on capital transactions | 509.00 | | | 509.00 |
HH Total exceptional expenses (VIII) | 3 735.00 | 1 650.00 | | 3 735.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 735.00 | -1 650.00 | | -3 735.00 |
HK Income tax | 1 622.00 | | | 1 622.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 024.00 | 259 039.00 | | 290 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 271 026.00 | 260 767.00 | | 271 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 998.00 | -1 728.00 | | 18 998.00 |
HP References: Equipment leasing | 1 086.00 | 1 164.00 | | 1 086.00 |
| |
| 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 | 68 054.00 | | 9 790.00 | 68 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 791.00 | |
I4 DECREASES Grand Total | | 2 200.00 | 75 644.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 200.00 | 42 854.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 264.00 | | 9 790.00 | 35 264.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 791.00 | | | 32 791.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 161.00 | 4 672.00 | 1 691.00 | 11 161.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 161.00 | 4 672.00 | 1 691.00 | 11 161.00 |
| |
| 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 | 23 154.00 | 23 154.00 | | 23 154.00 |
8C Staff and Related Accounts | 8 644.00 | 8 644.00 | | 8 644.00 |
8D Social Security and Other Social Organizations | 12 637.00 | 12 637.00 | | 12 637.00 |
UT Other financial assets | 32 791.00 | | | 32 791.00 |
UY Staff and related accounts | 166.00 | | | 166.00 |
VB VAT | 5 922.00 | | | 5 922.00 |
VG Loans with a maturity of up to one year at origin | 6 123.00 | 6 123.00 | | 6 123.00 |
VI Group and Associates | 371.00 | 371.00 | | 371.00 |
VM Income taxes | 3 445.00 | | | 3 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 066.00 | 3 066.00 | | 3 066.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 274.00 | | | 274.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 598.00 | 9 807.00 | 32 791.00 | 42 598.00 |
VW VAT | 5 724.00 | 5 724.00 | | 5 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 718.00 | 59 718.00 | | 59 718.00 |
| |
| 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 | 980.00 | 1 824.00 | | 980.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 962.00 | 8 664.00 | | 10 962.00 |
ST Other accounts | 18 395.00 | 27 084.00 | | 18 395.00 |
XQ Rental, rental and co-ownership charges | 34 538.00 | 28 540.00 | | 34 538.00 |
YT Subcontracting | | 375.00 | | |
YU External personnel | | 4 201.00 | | |
YW Business tax | 4 228.00 | 3 979.00 | | 4 228.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 208.00 | 5 803.00 | | 5 208.00 |
YY Amount of VAT collected | 33 129.00 | 29 354.00 | | 33 129.00 |
YZ Total deductible VAT on goods and services | 19 660.00 | 20 181.00 | | 19 660.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 63 895.00 | 68 864.00 | | 63 895.00 |
| |
| 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 | 5.00 | | | 5.00 |
