| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 748.00 | 12 748.00 | | 12 748.00 |
AT Other tangible assets | 21 756.00 | 11 469.00 | 10 287.00 | 21 756.00 |
BH Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
BJ TOTAL (I) | 38 104.00 | 24 217.00 | 13 887.00 | 38 104.00 |
BX Customers and related accounts | 371 129.00 | 37 152.00 | 333 977.00 | 371 129.00 |
BZ Other receivables | 13 904.00 | | 13 904.00 | 13 904.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 122 113.00 | | 122 113.00 | 122 113.00 |
CH Prepaid expenses | 1 072.00 | | 1 072.00 | 1 072.00 |
CJ TOTAL (II) | 508 299.00 | 37 152.00 | 471 147.00 | 508 299.00 |
CO Grand total (0 to V) | 546 403.00 | 61 369.00 | 485 034.00 | 546 403.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | | | 24 000.00 |
DD Legal reserve (1) | 2 400.00 | | | 2 400.00 |
DG Other reserves | 12 341.00 | | | 12 341.00 |
DH Retained earnings | 205 210.00 | | | 205 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 058.00 | | | 47 058.00 |
DL TOTAL (I) | 291 009.00 | | | 291 009.00 |
DX Trade payables and related accounts | 138 028.00 | | | 138 028.00 |
DY Tax and social security liabilities | 55 389.00 | | | 55 389.00 |
EA Other liabilities | 608.00 | | | 608.00 |
EC TOTAL (IV) | 194 025.00 | | | 194 025.00 |
EE Grand total (I to V) | 485 034.00 | | | 485 034.00 |
EG Accrued income and payables due within one year | 194 025.00 | | | 194 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 601 904.00 | 314 816.00 | 916 720.00 | 601 904.00 |
FJ Net sales | 601 904.00 | 314 816.00 | 916 720.00 | 601 904.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 768.00 | |
FR Total operating income (I) | | | 942 488.00 | |
FW Other purchases and external expenses | | | 700 545.00 | |
FX Taxes, duties, and similar payments | | | 3 297.00 | |
FY Salaries and Wages | | | 101 562.00 | |
FZ Social Security Contributions | | | 42 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 160.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 37 152.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 887 000.00 | |
GG - OPERATING RESULT (I - II) | | | 55 488.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 286.00 | | | 2 286.00 |
HD Total exceptional income (VII) | 2 286.00 | | | 2 286.00 |
HE Exceptional expenses on management operations | 341.00 | | | 341.00 |
HH Total exceptional expenses (VIII) | 341.00 | | | 341.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 945.00 | | | 1 945.00 |
HK Income tax | 10 381.00 | | | 10 381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 944 781.00 | | | 944 781.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 897 723.00 | | | 897 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 058.00 | | | 47 058.00 |
| |
| 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 | 38 104.00 | | | 38 104.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 600.00 | |
I4 DECREASES Grand Total | | | 38 104.00 | |
IO DECREASES Total including other intangible assets | | | 12 748.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 756.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 748.00 | | | 12 748.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 756.00 | | | 21 756.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 600.00 | | | 3 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 057.00 | 2 160.00 | | 22 057.00 |
PE DEPRECIATION Total including other intangible assets | 12 748.00 | | | 12 748.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 309.00 | 2 160.00 | | 9 309.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 25 768.00 | 37 152.00 | 25 768.00 | 25 768.00 |
7B Total provisions for depreciation | 25 768.00 | 37 152.00 | 25 768.00 | 25 768.00 |
7C Grand total | 25 768.00 | 37 152.00 | 25 768.00 | 25 768.00 |
UE of which provisions and reversals: - Operating | | 37 152.00 | 25 768.00 | |
| |
| 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 | 138 028.00 | 138 028.00 | | 138 028.00 |
8C Staff and Related Accounts | 6 940.00 | 6 940.00 | | 6 940.00 |
8D Social Security and Other Social Organizations | 12 018.00 | 12 018.00 | | 12 018.00 |
8E Income Taxes | 10 381.00 | 10 381.00 | | 10 381.00 |
8K Other liabilities (including liabilities related to repo transactions) | 608.00 | 608.00 | | 608.00 |
UT Other financial assets | 3 600.00 | | | 3 600.00 |
UX Other trade receivables | 371 129.00 | | | 371 129.00 |
VB VAT | 12 586.00 | | | 12 586.00 |
VP Miscellaneous | 1 318.00 | | | 1 318.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 596.00 | 2 596.00 | | 2 596.00 |
VS Prepaid expenses | 1 072.00 | | | 1 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 389 706.00 | 386 106.00 | 3 600.00 | 389 706.00 |
VW VAT | 23 454.00 | 23 454.00 | | 23 454.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 025.00 | 194 025.00 | | 194 025.00 |
| |
| 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 | 1 568.00 | | | 1 568.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 946.00 | | | 9 946.00 |
ST Other accounts | 15 560.00 | | | 15 560.00 |
XQ Rental, rental and co-ownership charges | 19 310.00 | | | 19 310.00 |
YT Subcontracting | 655 729.00 | | | 655 729.00 |
YW Business tax | 1 730.00 | | | 1 730.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 297.00 | | | 3 297.00 |
YY Amount of VAT collected | 120 381.00 | | | 120 381.00 |
YZ Total deductible VAT on goods and services | 109 242.00 | | | 109 242.00 |
ZE Dividends | 22 000.00 | | | 22 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 700 545.00 | | | 700 545.00 |
| |
| 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 |
