| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 653.00 | 5 653.00 | | 5 653.00 |
AT Other tangible assets | 14 956.00 | 14 956.00 | | 14 956.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 20 684.00 | 20 609.00 | 75.00 | 20 684.00 |
BX Customers and related accounts | 123 719.00 | | 123 719.00 | 123 719.00 |
BZ Other receivables | 110 281.00 | | 110 281.00 | 110 281.00 |
CD Marketable securities | 44 421.00 | | 44 421.00 | 44 421.00 |
CF Cash and cash equivalents | 50 264.00 | | 50 264.00 | 50 264.00 |
CJ TOTAL (II) | 328 685.00 | | 328 685.00 | 328 685.00 |
CO Grand total (0 to V) | 349 369.00 | 20 609.00 | 328 760.00 | 349 369.00 |
| |
| 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 | 154 971.00 | 146 756.00 | | 154 971.00 |
DH Retained earnings | 3 000.00 | 3 000.00 | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 303.00 | 37 801.00 | | 16 303.00 |
DL TOTAL (I) | 182 659.00 | 195 942.00 | | 182 659.00 |
DX Trade payables and related accounts | 125 017.00 | 150 804.00 | | 125 017.00 |
DY Tax and social security liabilities | 20 544.00 | 18 784.00 | | 20 544.00 |
EA Other liabilities | 540.00 | | | 540.00 |
EC TOTAL (IV) | 146 101.00 | 169 589.00 | | 146 101.00 |
EE Grand total (I to V) | 328 760.00 | 365 530.00 | | 328 760.00 |
EG Accrued income and payables due within one year | 146 101.00 | 169 569.00 | | 146 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 176 256.00 | | 176 256.00 | 176 256.00 |
FJ Net sales | 176 256.00 | | 176 256.00 | 176 256.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 109.00 | |
FR Total operating income (I) | | | 176 365.00 | |
FW Other purchases and external expenses | | | 43 246.00 | |
FX Taxes, duties, and similar payments | | | 1 806.00 | |
FY Salaries and Wages | | | 80 663.00 | |
FZ Social Security Contributions | | | 30 874.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 74.00 | |
GE Other Expenses | | | 1 249.00 | |
GF Total Operating Expenses (II) | | | 157 915.00 | |
GG - OPERATING RESULT (I - II) | | | 18 450.00 | |
GL Other interest and similar income | | | 113.00 | |
GP Total financial income (V) | | | 113.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 177.00 | | |
HD Total exceptional income (VII) | | 177.00 | | |
HE Exceptional expenses on management operations | | 1 582.00 | | |
HH Total exceptional expenses (VIII) | | 1 582.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 405.00 | | |
HK Income tax | 2 260.00 | 6 343.00 | | 2 260.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 478.00 | 196 289.00 | | 176 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 175.00 | 158 489.00 | | 160 175.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 303.00 | 37 801.00 | | 16 303.00 |
HP References: Equipment leasing | 2 467.00 | 2 235.00 | | 2 467.00 |
| |
| 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 | 20 684.00 | | | 20 684.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75.00 | |
I4 DECREASES Grand Total | | | 20 684.00 | |
IO DECREASES Total including other intangible assets | | | 5 653.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 956.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 653.00 | | | 5 653.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 956.00 | | | 14 956.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 75.00 | | | 75.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 535.00 | 74.00 | | 20 535.00 |
PE DEPRECIATION Total including other intangible assets | 5 653.00 | | | 5 653.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 882.00 | 74.00 | | 14 882.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
| |
| 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 | 125 017.00 | 125 017.00 | | 125 017.00 |
8C Staff and Related Accounts | 6 282.00 | 6 282.00 | | 6 282.00 |
8D Social Security and Other Social Organizations | 14 262.00 | 14 262.00 | | 14 262.00 |
8K Other liabilities (including liabilities related to repo transactions) | 540.00 | 540.00 | | 540.00 |
UT Other financial assets | 75.00 | 75.00 | | 75.00 |
UX Other trade receivables | 123 719.00 | | | 123 719.00 |
VB VAT | 1 692.00 | | | 1 692.00 |
VM Income taxes | 7 009.00 | | | 7 009.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 101 580.00 | | | 101 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234 075.00 | 234 075.00 | | 234 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 101.00 | 146 101.00 | | 146 101.00 |
| |
| 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 | 1 060.00 | 4 205.00 | | 1 060.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 408.00 | 1 367.00 | | 1 408.00 |
ST Other accounts | 25 600.00 | 28 744.00 | | 25 600.00 |
XQ Rental, rental and co-ownership charges | 16 240.00 | 16 039.00 | | 16 240.00 |
YW Business tax | 746.00 | 728.00 | | 746.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 806.00 | 4 933.00 | | 1 806.00 |
YY Amount of VAT collected | | 5 643.00 | | |
YZ Total deductible VAT on goods and services | | 6 475.00 | | |
ZE Dividends | 29 586.00 | | | 29 586.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 246.00 | 46 150.00 | | 43 246.00 |
