| |
| 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 | 719.00 | 719.00 | | 719.00 |
AT Other tangible assets | 45 856.00 | 45 474.00 | 383.00 | 45 856.00 |
BH Other financial assets | 1 900.00 | | 1 900.00 | 1 900.00 |
BJ TOTAL (I) | 48 476.00 | 46 193.00 | 2 283.00 | 48 476.00 |
BX Customers and related accounts | 85 258.00 | | 85 258.00 | 85 258.00 |
BZ Other receivables | 3 588.00 | | 3 588.00 | 3 588.00 |
CF Cash and cash equivalents | 23 451.00 | | 23 451.00 | 23 451.00 |
CH Prepaid expenses | 621.00 | | 621.00 | 621.00 |
CJ TOTAL (II) | 112 918.00 | | 112 918.00 | 112 918.00 |
CO Grand total (0 to V) | 161 394.00 | 46 193.00 | 115 201.00 | 161 394.00 |
CP Shares due in less than one year | 1 900.00 | | | 1 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 775.00 | 7 775.00 | | 7 775.00 |
DD Legal reserve (1) | 1 345.00 | 1 345.00 | | 1 345.00 |
DE Statutory or contractual reserves | 14 941.00 | 14 485.00 | | 14 941.00 |
DH Retained earnings | 54 957.00 | 54 957.00 | | 54 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -378.00 | 457.00 | | -378.00 |
DL TOTAL (I) | 78 640.00 | 79 018.00 | | 78 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 402.00 | 3 733.00 | | 3 402.00 |
DX Trade payables and related accounts | 7 644.00 | 2 184.00 | | 7 644.00 |
DY Tax and social security liabilities | 18 765.00 | 23 658.00 | | 18 765.00 |
EA Other liabilities | | 1 026.00 | | |
EB Prepaid income (2) | 6 750.00 | | | 6 750.00 |
EC TOTAL (IV) | 36 561.00 | 30 602.00 | | 36 561.00 |
EE Grand total (I to V) | 115 201.00 | 109 620.00 | | 115 201.00 |
EG Accrued income and payables due within one year | 36 561.00 | 30 602.00 | | 36 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | 115 439.00 | 115 439.00 | |
FJ Net sales | | 115 439.00 | 115 439.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 778.00 | |
FQ Other income | | | 971.00 | |
FR Total operating income (I) | | | 117 189.00 | |
FU Purchases of raw materials and other supplies | | | 2 931.00 | |
FW Other purchases and external expenses | | | 58 728.00 | |
FX Taxes, duties, and similar payments | | | 1 434.00 | |
FY Salaries and Wages | | | 38 964.00 | |
FZ Social Security Contributions | | | 14 642.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 563.00 | |
GE Other Expenses | | | 303.00 | |
GF Total Operating Expenses (II) | | | 117 566.00 | |
GG - OPERATING RESULT (I - II) | | | -378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 778.00 | | | 778.00 |
HA Exceptional income from management transactions | | 9.00 | | |
HD Total exceptional income (VII) | | 9.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 117 189.00 | 160 430.00 | | 117 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 566.00 | 159 974.00 | | 117 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -378.00 | 457.00 | | -378.00 |
| |
| 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 | 48 426.00 | | | 48 426.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 850.00 | |
I4 DECREASES Grand Total | | | 48 426.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 576.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 576.00 | | | 46 576.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 850.00 | | | 1 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 630.00 | 563.00 | | 45 630.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 630.00 | 563.00 | | 45 630.00 |
| |
| 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 | 7 644.00 | 7 644.00 | | 7 644.00 |
8C Staff and Related Accounts | 2 433.00 | 2 433.00 | | 2 433.00 |
8D Social Security and Other Social Organizations | 1 849.00 | 1 849.00 | | 1 849.00 |
8L Deferred income | 6 750.00 | 6 750.00 | | 6 750.00 |
UT Other financial assets | 1 900.00 | 1 900.00 | | 1 900.00 |
UX Other trade receivables | 85 258.00 | 85 258.00 | | 85 258.00 |
UZ Social Security, other social security organizations | 782.00 | 782.00 | | 782.00 |
VB VAT | 944.00 | 944.00 | | 944.00 |
VI Group and Associates | 3 402.00 | 3 402.00 | | 3 402.00 |
VM Income taxes | 1 607.00 | 1 607.00 | | 1 607.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 255.00 | 255.00 | | 255.00 |
VS Prepaid expenses | 621.00 | 621.00 | | 621.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 367.00 | 91 367.00 | | 91 367.00 |
VW VAT | 14 483.00 | 14 483.00 | | 14 483.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 561.00 | 36 561.00 | | 36 561.00 |
| |
| 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 | 309.00 | 943.00 | | 309.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 619.00 | 2 395.00 | | 3 619.00 |
ST Other accounts | 31 378.00 | 41 538.00 | | 31 378.00 |
XQ Rental, rental and co-ownership charges | 21 365.00 | 22 522.00 | | 21 365.00 |
YT Subcontracting | 130.00 | 6 295.00 | | 130.00 |
YU External personnel | 2 235.00 | 8 373.00 | | 2 235.00 |
YW Business tax | 1 125.00 | 779.00 | | 1 125.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 434.00 | 1 722.00 | | 1 434.00 |
YY Amount of VAT collected | 24 001.00 | 42 741.00 | | 24 001.00 |
YZ Total deductible VAT on goods and services | 5 394.00 | 9 919.00 | | 5 394.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 58 728.00 | 81 124.00 | | 58 728.00 |
