| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20 926.00 | 20 926.00 | | 20 926.00 |
AF Concessions, Patents and Similar Rights | 9 852.00 | 9 852.00 | | 9 852.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AR Technical installations, industrial equipment and tools | 37 784.00 | 35 852.00 | 1 932.00 | 37 784.00 |
AT Other tangible assets | 33 102.00 | 30 321.00 | 2 781.00 | 33 102.00 |
BD Other fixed assets | 220.00 | | 220.00 | 220.00 |
BH Other financial assets | 2 200.00 | | 2 200.00 | 2 200.00 |
BJ TOTAL (I) | 204 084.00 | 96 951.00 | 107 133.00 | 204 084.00 |
BX Customers and related accounts | 146 069.00 | 12 886.00 | 133 184.00 | 146 069.00 |
BZ Other receivables | 16 889.00 | | 16 889.00 | 16 889.00 |
CF Cash and cash equivalents | 35 922.00 | | 35 922.00 | 35 922.00 |
CH Prepaid expenses | 6 558.00 | | 6 558.00 | 6 558.00 |
CJ TOTAL (II) | 205 438.00 | 12 886.00 | 192 552.00 | 205 438.00 |
CO Grand total (0 to V) | 409 521.00 | 109 837.00 | 299 685.00 | 409 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 000.00 | 33 000.00 | | 33 000.00 |
DD Legal reserve (1) | 3 734.00 | 3 734.00 | | 3 734.00 |
DG Other reserves | 17 181.00 | 7 666.00 | | 17 181.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 360.00 | 9 516.00 | | 49 360.00 |
DL TOTAL (I) | 103 275.00 | 53 915.00 | | 103 275.00 |
DP Provisions for Risks | 7 500.00 | 7 500.00 | | 7 500.00 |
DR TOTAL (IV) | 7 500.00 | 7 500.00 | | 7 500.00 |
DU Loans and Debts from Credit Institutions (3) | 13 473.00 | 23 957.00 | | 13 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 078.00 | 13 926.00 | | 22 078.00 |
DX Trade payables and related accounts | 10 869.00 | 18 671.00 | | 10 869.00 |
DY Tax and social security liabilities | 58 171.00 | 25 967.00 | | 58 171.00 |
EA Other liabilities | 84 319.00 | 76 044.00 | | 84 319.00 |
EC TOTAL (IV) | 188 910.00 | 158 567.00 | | 188 910.00 |
EE Grand total (I to V) | 299 685.00 | 219 982.00 | | 299 685.00 |
EG Accrued income and payables due within one year | 182 115.00 | 145 139.00 | | 182 115.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | 4 013.00 | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 368 184.00 | | 368 184.00 | 368 184.00 |
FJ Net sales | 368 184.00 | | 368 184.00 | 368 184.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 368 184.00 | |
FW Other purchases and external expenses | | | 150 020.00 | |
FX Taxes, duties, and similar payments | | | 6 849.00 | |
FY Salaries and Wages | | | 109 916.00 | |
FZ Social Security Contributions | | | 37 169.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 075.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 307 030.00 | |
GG - OPERATING RESULT (I - II) | | | 61 154.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 013.00 | |
GU Total financial expenses (VI) | | | 1 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 640.00 | | |
A2 TOTAL ASSETS | 17 572.00 | 23 083.00 | | 17 572.00 |
HA Exceptional income from management transactions | | 1 115.00 | | |
HD Total exceptional income (VII) | | 1 115.00 | | |
HE Exceptional expenses on management operations | 251.00 | 7 473.00 | | 251.00 |
HH Total exceptional expenses (VIII) | 251.00 | 7 473.00 | | 251.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -251.00 | -6 358.00 | | -251.00 |
HK Income tax | 10 531.00 | 692.00 | | 10 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 368 184.00 | 314 772.00 | | 368 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 318 824.00 | 305 257.00 | | 318 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 360.00 | 9 516.00 | | 49 360.00 |
| |
| 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 | 203 250.00 | | 833.00 | 203 250.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 926.00 | | | 20 926.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 420.00 | |
I4 DECREASES Grand Total | | | 204 084.00 | |
IN DECREASES Start-up, development, or research expenses | | | 20 926.00 | |
IO DECREASES Total including other intangible assets | | | 109 852.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 886.00 | |
KD ACQUISITIONS Total including other intangible assets | 109 852.00 | | | 109 852.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 053.00 | | 833.00 | 70 053.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 420.00 | | | 2 420.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 876.00 | 3 075.00 | | 93 876.00 |
CY DEPRECIATION Start-up, development, or research expenses | 20 926.00 | | | 20 926.00 |
PE DEPRECIATION Total including other intangible assets | 9 710.00 | 142.00 | | 9 710.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 240.00 | 2 933.00 | | 63 240.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 7 500.00 | | | 7 500.00 |
6T Receivables | 12 886.00 | | | 12 886.00 |
7B Total provisions for depreciation | 12 886.00 | | | 12 886.00 |
7C Grand total | 20 386.00 | | | 20 386.00 |
| |
| 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 | 10 869.00 | 10 869.00 | | 10 869.00 |
8C Staff and Related Accounts | 19 843.00 | 19 843.00 | | 19 843.00 |
8D Social Security and Other Social Organizations | 7 581.00 | 7 581.00 | | 7 581.00 |
8E Income Taxes | 5 946.00 | 5 946.00 | | 5 946.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 319.00 | 84 319.00 | | 84 319.00 |
UT Other financial assets | 2 200.00 | | | 2 200.00 |
UX Other trade receivables | 130 632.00 | | | 130 632.00 |
VA Doubtful or disputed receivables | 15 438.00 | | | 15 438.00 |
VB VAT | 995.00 | | | 995.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 13 458.00 | 6 663.00 | 6 794.00 | 13 458.00 |
VI Group and Associates | 22 078.00 | 22 078.00 | | 22 078.00 |
VK Loans repaid during the year | 6 476.00 | | | 6 476.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 160.00 | 1 160.00 | | 1 160.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 893.00 | | | 15 893.00 |
VS Prepaid expenses | 6 558.00 | | | 6 558.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 169 516.00 | 2 200.00 | |
VW VAT | 23 640.00 | 23 640.00 | | 23 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 910.00 | 182 115.00 | 6 794.00 | 188 910.00 |
| |
| 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 | 5 745.00 | 5 522.00 | | 5 745.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 722.00 | 5 026.00 | | 3 722.00 |
ST Other accounts | 60 414.00 | 45 079.00 | | 60 414.00 |
XQ Rental, rental and co-ownership charges | 21 908.00 | 23 956.00 | | 21 908.00 |
YT Subcontracting | 63 975.00 | 56 680.00 | | 63 975.00 |
YW Business tax | 1 104.00 | 1 092.00 | | 1 104.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 849.00 | 6 614.00 | | 6 849.00 |
YY Amount of VAT collected | 73 637.00 | 58 982.00 | | 73 637.00 |
YZ Total deductible VAT on goods and services | 30 622.00 | 25 275.00 | | 30 622.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 150 020.00 | 130 741.00 | | 150 020.00 |
| |
| 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 | 2.00 | | | 2.00 |
