| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | 1.00 | | 1.00 |
AH Goodwill | 85 000.00 | | 85 000.00 | 85 000.00 |
AR Technical installations, industrial equipment and tools | 13 088.00 | 4 711.00 | 8 376.00 | 13 088.00 |
AT Other tangible assets | 54 689.00 | 23 290.00 | 31 399.00 | 54 689.00 |
BJ TOTAL (I) | 152 778.00 | 28 003.00 | 124 775.00 | 152 778.00 |
BL Raw materials, supplies | 1 238.00 | | 1 238.00 | 1 238.00 |
BX Customers and related accounts | 206.00 | | 206.00 | 206.00 |
BZ Other receivables | 5 320.00 | | 5 320.00 | 5 320.00 |
CF Cash and cash equivalents | 84 665.00 | | 84 665.00 | 84 665.00 |
CH Prepaid expenses | 183.00 | | 183.00 | 183.00 |
CJ TOTAL (II) | 91 613.00 | | 91 613.00 | 91 613.00 |
CO Grand total (0 to V) | 244 392.00 | 28 003.00 | 216 389.00 | 244 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | | | 13 000.00 |
DG Other reserves | 53 245.00 | | | 53 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 475.00 | | | 12 475.00 |
DL TOTAL (I) | 208 720.00 | | | 208 720.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478.00 | | | 478.00 |
DY Tax and social security liabilities | 7 189.00 | | | 7 189.00 |
EC TOTAL (IV) | 7 668.00 | | | 7 668.00 |
EE Grand total (I to V) | 216 389.00 | | | 216 389.00 |
EG Accrued income and payables due within one year | 7 668.00 | | | 7 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 342 533.00 | | 342 533.00 | 342 533.00 |
FJ Net sales | 342 533.00 | | 342 533.00 | 342 533.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 342 545.00 | |
FU Purchases of raw materials and other supplies | | | 74 524.00 | |
FV Inventory change (raw materials and supplies) | | | -1 238.00 | |
FW Other purchases and external expenses | | | 70 826.00 | |
FX Taxes, duties, and similar payments | | | 4 194.00 | |
FY Salaries and Wages | | | 158 026.00 | |
FZ Social Security Contributions | | | 9 963.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 570.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 327 874.00 | |
GG - OPERATING RESULT (I - II) | | | 14 671.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 213.00 | | | 2 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 342 563.00 | | | 342 563.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 330 087.00 | | | 330 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 475.00 | | | 12 475.00 |
| |
| 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 | 141 785.00 | | 10 993.00 | 141 785.00 |
I4 DECREASES Grand Total | | | 152 778.00 | |
IO DECREASES Total including other intangible assets | | | 85 001.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 777.00 | |
KD ACQUISITIONS Total including other intangible assets | 85 001.00 | | | 85 001.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 784.00 | | 10 993.00 | 56 784.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 432.00 | 11 570.00 | | 16 432.00 |
PE DEPRECIATION Total including other intangible assets | 1.00 | | | 1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 431.00 | 11 570.00 | | 16 431.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 2 401.00 | 2 401.00 | | 2 401.00 |
8D Social Security and Other Social Organizations | 3 600.00 | 3 600.00 | | 3 600.00 |
UX Other trade receivables | 206.00 | 206.00 | | 206.00 |
VI Group and Associates | 478.00 | 478.00 | | 478.00 |
VM Income taxes | 5 320.00 | 5 320.00 | | 5 320.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 187.00 | 1 187.00 | | 1 187.00 |
VS Prepaid expenses | 183.00 | 183.00 | | 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 709.00 | 5 709.00 | | 5 709.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 668.00 | 7 668.00 | | 7 668.00 |
| |
| 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 | 3 187.00 | | | 3 187.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 066.00 | | | 3 066.00 |
ST Other accounts | 33 941.00 | | | 33 941.00 |
XQ Rental, rental and co-ownership charges | 33 818.00 | | | 33 818.00 |
YW Business tax | 1 007.00 | | | 1 007.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 194.00 | | | 4 194.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 70 826.00 | | | 70 826.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
