| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 197.00 | 9 962.00 | 7 235.00 | 17 197.00 |
BH Other financial assets | 307.00 | | 307.00 | 307.00 |
BJ TOTAL (I) | 17 504.00 | 9 962.00 | 7 542.00 | 17 504.00 |
BX Customers and related accounts | 56 628.00 | | 56 628.00 | 56 628.00 |
BZ Other receivables | 8 541.00 | | 8 541.00 | 8 541.00 |
CF Cash and cash equivalents | 44 157.00 | | 44 157.00 | 44 157.00 |
CJ TOTAL (II) | 109 327.00 | | 109 327.00 | 109 327.00 |
CO Grand total (0 to V) | 126 830.00 | 9 962.00 | 116 869.00 | 126 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 10 663.00 | | | 10 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 321.00 | | | 28 321.00 |
DL TOTAL (I) | 47 369.00 | | | 47 369.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 228.00 | | | 16 228.00 |
DX Trade payables and related accounts | 5 279.00 | | | 5 279.00 |
DY Tax and social security liabilities | 46 823.00 | | | 46 823.00 |
EA Other liabilities | 1 170.00 | | | 1 170.00 |
EC TOTAL (IV) | 69 500.00 | | | 69 500.00 |
EE Grand total (I to V) | 116 869.00 | | | 116 869.00 |
EG Accrued income and payables due within one year | 69 500.00 | | | 69 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 427 065.00 | | 427 065.00 | 427 065.00 |
FJ Net sales | 427 065.00 | | 427 065.00 | 427 065.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 427 069.00 | |
FW Other purchases and external expenses | | | 26 658.00 | |
FX Taxes, duties, and similar payments | | | 2 398.00 | |
FY Salaries and Wages | | | 248 231.00 | |
FZ Social Security Contributions | | | 57 753.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 779.00 | |
GE Other Expenses | | | 51 459.00 | |
GF Total Operating Expenses (II) | | | 388 277.00 | |
GG - OPERATING RESULT (I - II) | | | 38 792.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 51 450.00 | | | 51 450.00 |
HJ Employee participation in company results | 5 740.00 | | | 5 740.00 |
HK Income tax | 4 730.00 | | | 4 730.00 |
HL TOTAL REVENUE (I + III + V + VII) | 427 069.00 | | | 427 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 398 747.00 | | | 398 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 321.00 | | | 28 321.00 |
| |
| 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 | 17 434.00 | | 70.00 | 17 434.00 |
I3 DECREASES Total Financial Fixed Assets | | | 307.00 | |
I4 DECREASES Grand Total | | | 17 504.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 197.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 197.00 | | | 17 197.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 237.00 | | 70.00 | 237.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 183.00 | 1 779.00 | | 8 183.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 183.00 | 1 779.00 | | 8 183.00 |
| |
| 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 | 5 279.00 | 5 279.00 | | 5 279.00 |
8C Staff and Related Accounts | 13 581.00 | 13 581.00 | | 13 581.00 |
8D Social Security and Other Social Organizations | 18 742.00 | 18 742.00 | | 18 742.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 170.00 | 1 170.00 | | 1 170.00 |
UT Other financial assets | 307.00 | | 307.00 | 307.00 |
UX Other trade receivables | 56 628.00 | 56 628.00 | | 56 628.00 |
VB VAT | 840.00 | 840.00 | | 840.00 |
VI Group and Associates | 16 228.00 | 16 228.00 | | 16 228.00 |
VM Income taxes | 6 491.00 | 6 491.00 | | 6 491.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 211.00 | 1 211.00 | | 1 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 476.00 | 65 169.00 | 307.00 | 65 476.00 |
VW VAT | 14 500.00 | 14 500.00 | | 14 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 500.00 | 69 500.00 | | 69 500.00 |
| |
| 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 | 720.00 | | | 720.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 297.00 | | | 7 297.00 |
ST Other accounts | 15 549.00 | | | 15 549.00 |
XQ Rental, rental and co-ownership charges | 1 145.00 | | | 1 145.00 |
YT Subcontracting | 2 667.00 | | | 2 667.00 |
YW Business tax | 1 678.00 | | | 1 678.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 398.00 | | | 2 398.00 |
YY Amount of VAT collected | 44 189.00 | | | 44 189.00 |
YZ Total deductible VAT on goods and services | 2 655.00 | | | 2 655.00 |
ZE Dividends | 33 000.00 | | | 33 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 658.00 | | | 26 658.00 |
