| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 638.00 | 5 638.00 | | 5 638.00 |
AT Other tangible assets | 53 900.00 | 52 632.00 | 1 267.00 | 53 900.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 61 038.00 | 58 271.00 | 2 767.00 | 61 038.00 |
BX Customers and related accounts | 92 610.00 | | 92 610.00 | 92 610.00 |
BZ Other receivables | 5 974.00 | | 5 974.00 | 5 974.00 |
CF Cash and cash equivalents | 101 738.00 | | 101 738.00 | 101 738.00 |
CH Prepaid expenses | 269.00 | | 269.00 | 269.00 |
CJ TOTAL (II) | 200 592.00 | | 200 592.00 | 200 592.00 |
CO Grand total (0 to V) | 261 631.00 | 58 271.00 | 203 359.00 | 261 631.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 000.00 | | | 58 000.00 |
DD Legal reserve (1) | 5 799.00 | | | 5 799.00 |
DG Other reserves | 10 588.00 | | | 10 588.00 |
DH Retained earnings | 73 894.00 | | | 73 894.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 082.00 | | | 13 082.00 |
DL TOTAL (I) | 161 365.00 | | | 161 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137.00 | | | 137.00 |
DX Trade payables and related accounts | 13 761.00 | | | 13 761.00 |
DY Tax and social security liabilities | 15 735.00 | | | 15 735.00 |
EB Prepaid income (2) | 12 360.00 | | | 12 360.00 |
EC TOTAL (IV) | 41 994.00 | | | 41 994.00 |
EE Grand total (I to V) | 203 359.00 | | | 203 359.00 |
EG Accrued income and payables due within one year | 41 994.00 | | | 41 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 496.00 | | 91 496.00 | 91 496.00 |
FJ Net sales | 91 496.00 | | 91 496.00 | 91 496.00 |
FR Total operating income (I) | | | 91 496.00 | |
FW Other purchases and external expenses | | | 77 826.00 | |
FX Taxes, duties, and similar payments | | | -582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 169.00 | |
GF Total Operating Expenses (II) | | | 78 413.00 | |
GG - OPERATING RESULT (I - II) | | | 13 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 496.00 | | | 91 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 413.00 | | | 78 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 082.00 | | | 13 082.00 |
| |
| 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 | 61 038.00 | | | 61 038.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | | 61 038.00 | |
IO DECREASES Total including other intangible assets | | | 5 638.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 638.00 | | | 5 638.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 900.00 | | | 53 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 102.00 | 1 169.00 | | 57 102.00 |
PE DEPRECIATION Total including other intangible assets | 5 638.00 | | | 5 638.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 463.00 | 1 169.00 | | 51 463.00 |
| |
| 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 | 13 761.00 | 13 761.00 | | 13 761.00 |
8L Deferred income | 12 360.00 | 12 360.00 | | 12 360.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
UX Other trade receivables | 92 610.00 | 92 610.00 | | 92 610.00 |
VB VAT | 5 974.00 | 5 974.00 | | 5 974.00 |
VI Group and Associates | 137.00 | 137.00 | | 137.00 |
VQ Other Taxes, Duties, and Similar Debts | 300.00 | 300.00 | | 300.00 |
VS Prepaid expenses | 269.00 | 269.00 | | 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 353.00 | 98 853.00 | 1 500.00 | 100 353.00 |
VW VAT | 15 435.00 | 15 435.00 | | 15 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 994.00 | 41 994.00 | | 41 994.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 678.00 | | | 8 678.00 |
ST Other accounts | 7 274.00 | | | 7 274.00 |
XQ Rental, rental and co-ownership charges | 20 589.00 | | | 20 589.00 |
YT Subcontracting | 41 284.00 | | | 41 284.00 |
YW Business tax | -582.00 | | | -582.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -582.00 | | | -582.00 |
YY Amount of VAT collected | 20 771.00 | | | 20 771.00 |
YZ Total deductible VAT on goods and services | 7 521.00 | | | 7 521.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 77 826.00 | | | 77 826.00 |
