| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 500.00 | | 13 500.00 | 13 500.00 |
AT Other tangible assets | 16 494.00 | 6 212.00 | 10 282.00 | 16 494.00 |
BJ TOTAL (I) | 30 014.00 | 6 212.00 | 23 802.00 | 30 014.00 |
BZ Other receivables | 62 002.00 | | 62 002.00 | 62 002.00 |
CD Marketable securities | 69 620.00 | | 69 620.00 | 69 620.00 |
CF Cash and cash equivalents | 78 150.00 | | 78 150.00 | 78 150.00 |
CH Prepaid expenses | 1 613.00 | | 1 613.00 | 1 613.00 |
CJ TOTAL (II) | 211 385.00 | | 211 385.00 | 211 385.00 |
CO Grand total (0 to V) | 241 399.00 | 6 212.00 | 235 186.00 | 241 399.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 127 360.00 | 93 428.00 | | 127 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 947.00 | 33 932.00 | | 32 947.00 |
DL TOTAL (I) | 161 957.00 | 129 010.00 | | 161 957.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 785.00 | 2 500.00 | | 2 785.00 |
DX Trade payables and related accounts | 10 125.00 | 13 336.00 | | 10 125.00 |
DY Tax and social security liabilities | 11 725.00 | 13 851.00 | | 11 725.00 |
EA Other liabilities | 7 540.00 | 3 540.00 | | 7 540.00 |
EB Prepaid income (2) | 41 055.00 | 42 055.00 | | 41 055.00 |
EC TOTAL (IV) | 73 230.00 | 75 282.00 | | 73 230.00 |
EE Grand total (I to V) | 235 186.00 | 204 292.00 | | 235 186.00 |
EG Accrued income and payables due within one year | 73 230.00 | 75 282.00 | | 73 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 151 397.00 | | 151 397.00 | 151 397.00 |
FJ Net sales | 151 397.00 | | 151 397.00 | 151 397.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 399.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 155 798.00 | |
FS Purchases of goods (including customs duties) | | | 1 434.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 54 378.00 | |
FX Taxes, duties, and similar payments | | | 3 664.00 | |
FY Salaries and Wages | | | 43 203.00 | |
FZ Social Security Contributions | | | 12 149.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 420.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 117 251.00 | |
GG - OPERATING RESULT (I - II) | | | 38 547.00 | |
GL Other interest and similar income | | | 69.00 | |
GP Total financial income (V) | | | 69.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 399.00 | 9 785.00 | | 4 399.00 |
A2 TOTAL ASSETS | 6 002.00 | 5 742.00 | | 6 002.00 |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | 5 580.00 | 5 697.00 | | 5 580.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 868.00 | 137 918.00 | | 155 868.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 921.00 | 103 986.00 | | 122 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 947.00 | 33 932.00 | | 32 947.00 |
HP References: Equipment leasing | 2 258.00 | 2 193.00 | | 2 258.00 |
HQ References: Real Estate Leasing | 770.00 | | | 770.00 |
| |
| 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 | 28 431.00 | | 1 582.00 | 28 431.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | | 30 014.00 | |
IO DECREASES Total including other intangible assets | | | 13 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 494.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 500.00 | | | 13 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 911.00 | | 1 582.00 | 14 911.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 792.00 | 2 420.00 | | 3 792.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 792.00 | 2 420.00 | | 3 792.00 |
| |
| 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 | 10 125.00 | 10 125.00 | | 10 125.00 |
8C Staff and Related Accounts | 6 446.00 | 6 446.00 | | 6 446.00 |
8D Social Security and Other Social Organizations | 4 489.00 | 4 489.00 | | 4 489.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 540.00 | 7 540.00 | | 7 540.00 |
8L Deferred income | 41 055.00 | 41 055.00 | | 41 055.00 |
VB VAT | 551.00 | | | 551.00 |
VI Group and Associates | 2 785.00 | 2 785.00 | | 2 785.00 |
VM Income taxes | 1 532.00 | | | 1 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 919.00 | | | 59 919.00 |
VS Prepaid expenses | 1 613.00 | | | 1 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 615.00 | 63 615.00 | | 63 615.00 |
VW VAT | 790.00 | 790.00 | | 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 230.00 | 73 230.00 | | 73 230.00 |
| |
| 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 | 3 664.00 | 6 594.00 | | 3 664.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 502.00 | 5 156.00 | | 5 502.00 |
ST Other accounts | 31 581.00 | 19 523.00 | | 31 581.00 |
XQ Rental, rental and co-ownership charges | 13 622.00 | 9 000.00 | | 13 622.00 |
YT Subcontracting | 3 673.00 | | | 3 673.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 664.00 | 6 594.00 | | 3 664.00 |
YY Amount of VAT collected | 28 640.00 | 25 412.00 | | 28 640.00 |
YZ Total deductible VAT on goods and services | 6 401.00 | 4 538.00 | | 6 401.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 378.00 | 33 679.00 | | 54 378.00 |
