| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 010.00 | 9 281.00 | 729.00 | 10 010.00 |
AT Other tangible assets | 3 458.00 | 3 351.00 | 107.00 | 3 458.00 |
BJ TOTAL (I) | 34 267.00 | 12 632.00 | 21 635.00 | 34 267.00 |
BX Customers and related accounts | 11 520.00 | | 11 520.00 | 11 520.00 |
BZ Other receivables | 1 234.00 | | 1 234.00 | 1 234.00 |
CF Cash and cash equivalents | 134 554.00 | | 134 554.00 | 134 554.00 |
CJ TOTAL (II) | 147 308.00 | | 147 308.00 | 147 308.00 |
CO Grand total (0 to V) | 181 575.00 | 12 632.00 | 168 943.00 | 181 575.00 |
CU Other investments | 20 800.00 | | 20 800.00 | 20 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 800.00 | 40 000.00 | | 60 800.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DE Statutory or contractual reserves | 72 119.00 | 80 016.00 | | 72 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 055.00 | -7 898.00 | | 8 055.00 |
DL TOTAL (I) | 144 974.00 | 116 119.00 | | 144 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 920.00 | 20 000.00 | | 2 920.00 |
DX Trade payables and related accounts | 40.00 | 1 083.00 | | 40.00 |
DY Tax and social security liabilities | 3 257.00 | 2 904.00 | | 3 257.00 |
EA Other liabilities | 17 752.00 | 3 256.00 | | 17 752.00 |
EC TOTAL (IV) | 23 969.00 | 27 244.00 | | 23 969.00 |
EE Grand total (I to V) | 168 943.00 | 143 362.00 | | 168 943.00 |
EG Accrued income and payables due within one year | 23 969.00 | 27 244.00 | | 23 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 122 315.00 | 122 315.00 | |
FJ Net sales | | 122 315.00 | 122 315.00 | |
FR Total operating income (I) | | | 122 315.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 68 887.00 | |
FX Taxes, duties, and similar payments | | | 4 211.00 | |
FY Salaries and Wages | | | 27 000.00 | |
FZ Social Security Contributions | | | 14 048.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 617.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 115 764.00 | |
GG - OPERATING RESULT (I - II) | | | 6 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 14 048.00 | 12 130.00 | | 14 048.00 |
HA Exceptional income from management transactions | 748.00 | | | 748.00 |
HD Total exceptional income (VII) | 748.00 | | | 748.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 748.00 | | | 748.00 |
HK Income tax | -757.00 | -135.00 | | -757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 062.00 | 66 683.00 | | 123 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 007.00 | 74 581.00 | | 115 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 055.00 | -7 898.00 | | 8 055.00 |
| |
| 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 | 13 467.00 | | 20 800.00 | 13 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 800.00 | |
I4 DECREASES Grand Total | | | 34 267.00 | |
IO DECREASES Total including other intangible assets | | | 10 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 458.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 010.00 | | | 10 010.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 458.00 | | | 3 458.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 20 800.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 015.00 | 1 617.00 | | 11 015.00 |
PE DEPRECIATION Total including other intangible assets | 8 024.00 | 1 257.00 | | 8 024.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 991.00 | 360.00 | | 2 991.00 |
| |
| 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 | 40.00 | 40.00 | | 40.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 752.00 | 17 752.00 | | 17 752.00 |
UX Other trade receivables | 11 520.00 | 11 520.00 | | 11 520.00 |
VB VAT | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 2 920.00 | 2 920.00 | | 2 920.00 |
VM Income taxes | 757.00 | 757.00 | | 757.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 471.00 | 471.00 | | 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 754.00 | 12 754.00 | | 12 754.00 |
VW VAT | 3 257.00 | 3 257.00 | | 3 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 969.00 | 23 969.00 | | 23 969.00 |
| |
| 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 | 3 504.00 | 3 624.00 | | 3 504.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 441.00 | 2 393.00 | | 2 441.00 |
ST Other accounts | 38 521.00 | 17 380.00 | | 38 521.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | 6 069.00 | | 6 000.00 |
YT Subcontracting | 21 925.00 | | | 21 925.00 |
YW Business tax | 707.00 | 1 019.00 | | 707.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 211.00 | 4 643.00 | | 4 211.00 |
YY Amount of VAT collected | 24 463.00 | 13 337.00 | | 24 463.00 |
YZ Total deductible VAT on goods and services | 6 392.00 | 1 469.00 | | 6 392.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 68 887.00 | 25 841.00 | | 68 887.00 |
