| |
| 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 | 1 299.00 | 1 299.00 | | 1 299.00 |
AT Other tangible assets | 4 479.00 | 4 172.00 | 308.00 | 4 479.00 |
BH Other financial assets | 1 233.00 | | 1 233.00 | 1 233.00 |
BJ TOTAL (I) | 7 012.00 | 5 471.00 | 1 541.00 | 7 012.00 |
BX Customers and related accounts | 88 339.00 | | 88 339.00 | 88 339.00 |
BZ Other receivables | 5 595.00 | | 5 595.00 | 5 595.00 |
CD Marketable securities | 147.00 | | 147.00 | 147.00 |
CF Cash and cash equivalents | 9 401.00 | | 9 401.00 | 9 401.00 |
CJ TOTAL (II) | 103 483.00 | | 103 483.00 | 103 483.00 |
CO Grand total (0 to V) | 110 495.00 | 5 471.00 | 105 024.00 | 110 495.00 |
| |
| 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 | 25 194.00 | | | 25 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 111.00 | | | 5 111.00 |
DL TOTAL (I) | 38 689.00 | | | 38 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 734.00 | | | 37 734.00 |
DX Trade payables and related accounts | 6 459.00 | | | 6 459.00 |
DY Tax and social security liabilities | 20 338.00 | | | 20 338.00 |
EA Other liabilities | 1 804.00 | | | 1 804.00 |
EC TOTAL (IV) | 66 334.00 | | | 66 334.00 |
EE Grand total (I to V) | 105 024.00 | | | 105 024.00 |
EG Accrued income and payables due within one year | 66 334.00 | | | 66 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 327 525.00 | | 327 525.00 | 327 525.00 |
FJ Net sales | 327 525.00 | | 327 525.00 | 327 525.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 327 571.00 | |
FU Purchases of raw materials and other supplies | | | 41 431.00 | |
FW Other purchases and external expenses | | | 180 969.00 | |
FX Taxes, duties, and similar payments | | | 1 728.00 | |
FY Salaries and Wages | | | 60 713.00 | |
FZ Social Security Contributions | | | 21 565.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 367.00 | |
GE Other Expenses | | | 77.00 | |
GF Total Operating Expenses (II) | | | 306 850.00 | |
GG - OPERATING RESULT (I - II) | | | 20 721.00 | |
GR Interest and similar expenses | | | 2 058.00 | |
GU Total financial expenses (VI) | | | 2 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 41.00 | | | 41.00 |
HA Exceptional income from management transactions | 2 760.00 | | | 2 760.00 |
HD Total exceptional income (VII) | 2 760.00 | | | 2 760.00 |
HE Exceptional expenses on management operations | 13 533.00 | | | 13 533.00 |
HH Total exceptional expenses (VIII) | 13 533.00 | | | 13 533.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 773.00 | | | -10 773.00 |
HK Income tax | 2 778.00 | | | 2 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 330 331.00 | | | 330 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 219.00 | | | 325 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 111.00 | | | 5 111.00 |
HP References: Equipment leasing | 3 675.00 | | | 3 675.00 |
| |
| 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 | 7 012.00 | | | 7 012.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 233.00 | |
I4 DECREASES Grand Total | | | 7 012.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 779.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 779.00 | | | 5 779.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 233.00 | | | 1 233.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 103.00 | 367.00 | | 5 103.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 103.00 | 367.00 | | 5 103.00 |
| |
| 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 | 6 459.00 | 6 459.00 | | 6 459.00 |
8C Staff and Related Accounts | 5 096.00 | 5 096.00 | | 5 096.00 |
8D Social Security and Other Social Organizations | 8 200.00 | 8 200.00 | | 8 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 804.00 | 1 804.00 | | 1 804.00 |
UT Other financial assets | 1 233.00 | 1 233.00 | | 1 233.00 |
UX Other trade receivables | 88 339.00 | 88 339.00 | | 88 339.00 |
VB VAT | 2 498.00 | 2 498.00 | | 2 498.00 |
VI Group and Associates | 37 734.00 | 37 734.00 | | 37 734.00 |
VM Income taxes | 363.00 | 363.00 | | 363.00 |
VQ Other Taxes, Duties, and Similar Debts | 662.00 | 662.00 | | 662.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 734.00 | 2 734.00 | | 2 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 167.00 | 95 167.00 | | 95 167.00 |
VW VAT | 6 379.00 | 6 379.00 | | 6 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 334.00 | 66 334.00 | | 66 334.00 |
| |
| 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 | 613.00 | | | 613.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 578.00 | | | 7 578.00 |
ST Other accounts | 20 185.00 | | | 20 185.00 |
XQ Rental, rental and co-ownership charges | 12 023.00 | | | 12 023.00 |
YT Subcontracting | 141 183.00 | | | 141 183.00 |
YW Business tax | 1 115.00 | | | 1 115.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 728.00 | | | 1 728.00 |
YY Amount of VAT collected | 20 609.00 | | | 20 609.00 |
YZ Total deductible VAT on goods and services | 48 031.00 | | | 48 031.00 |
ZE Dividends | 23 138.00 | | | 23 138.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 180 969.00 | | | 180 969.00 |
| |
| 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 | 6.00 | | | 6.00 |
