| |
| 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 | 12 910.00 | 11 237.00 | 1 673.00 | 12 910.00 |
AT Other tangible assets | 209 457.00 | 200 805.00 | 8 652.00 | 209 457.00 |
BH Other financial assets | 27 223.00 | | 27 223.00 | 27 223.00 |
BJ TOTAL (I) | 249 589.00 | 212 042.00 | 37 547.00 | 249 589.00 |
BT Goods | 1 731.00 | | 1 731.00 | 1 731.00 |
BX Customers and related accounts | 180.00 | | 180.00 | 180.00 |
BZ Other receivables | 11 714.00 | | 11 714.00 | 11 714.00 |
CF Cash and cash equivalents | 27 809.00 | | 27 809.00 | 27 809.00 |
CH Prepaid expenses | 21 555.00 | | 21 555.00 | 21 555.00 |
CJ TOTAL (II) | 62 989.00 | | 62 989.00 | 62 989.00 |
CO Grand total (0 to V) | 312 578.00 | 212 042.00 | 100 536.00 | 312 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | 1 452.00 | 5 642.00 | | 1 452.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 151.00 | -4 191.00 | | 5 151.00 |
DL TOTAL (I) | 65 402.00 | 60 252.00 | | 65 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54.00 | 144.00 | | 54.00 |
DX Trade payables and related accounts | 9 937.00 | 12 720.00 | | 9 937.00 |
DY Tax and social security liabilities | 22 827.00 | 18 541.00 | | 22 827.00 |
EA Other liabilities | 2 317.00 | | | 2 317.00 |
EC TOTAL (IV) | 35 134.00 | 31 406.00 | | 35 134.00 |
EE Grand total (I to V) | 100 536.00 | 91 658.00 | | 100 536.00 |
EG Accrued income and payables due within one year | 35 134.00 | 31 406.00 | | 35 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 516 421.00 | | 516 421.00 | 516 421.00 |
FJ Net sales | 516 421.00 | | 516 421.00 | 516 421.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 800.00 | |
FQ Other income | | | 58.00 | |
FR Total operating income (I) | | | 519 278.00 | |
FS Purchases of goods (including customs duties) | | | 19 398.00 | |
FT Inventory change (goods) | | | -724.00 | |
FW Other purchases and external expenses | | | 253 236.00 | |
FX Taxes, duties, and similar payments | | | 26 241.00 | |
FY Salaries and Wages | | | 154 134.00 | |
FZ Social Security Contributions | | | 61 464.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 300.00 | |
GE Other Expenses | | | 18 205.00 | |
GF Total Operating Expenses (II) | | | 537 254.00 | |
GG - OPERATING RESULT (I - II) | | | -17 975.00 | |
GL Other interest and similar income | | | 13.00 | |
GP Total financial income (V) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 800.00 | 5 564.00 | | 2 800.00 |
A2 TOTAL ASSETS | 51 868.00 | 42 704.00 | | 51 868.00 |
A4 Equity method investments | 18 150.00 | 18 600.00 | | 18 150.00 |
HB Exceptional income from capital transactions | 25 891.00 | | | 25 891.00 |
HD Total exceptional income (VII) | 25 891.00 | | | 25 891.00 |
HF Exceptional expenses on capital transactions | 489.00 | | | 489.00 |
HG Exceptional depreciation and provisions | 196.00 | | | 196.00 |
HH Total exceptional expenses (VIII) | 685.00 | | | 685.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25 207.00 | | | 25 207.00 |
HK Income tax | 2 094.00 | | | 2 094.00 |
HL TOTAL REVENUE (I + III + V + VII) | 545 183.00 | 482 715.00 | | 545 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 540 032.00 | 486 906.00 | | 540 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 151.00 | -4 191.00 | | 5 151.00 |
| |
| 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 | 338 280.00 | | 6 706.00 | 338 280.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 489.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 489.00 | 27 223.00 | |
I4 DECREASES Grand Total | | 95 397.00 | 249 589.00 | |
IY DECREASES Total Tangible Fixed Assets | | 94 908.00 | 222 366.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 311 254.00 | | 6 020.00 | 311 254.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 026.00 | | 686.00 | 27 026.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 301 454.00 | 5 496.00 | 94 908.00 | 301 454.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 301 454.00 | 5 496.00 | 94 908.00 | 301 454.00 |
| |
| 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 | 9 937.00 | 9 937.00 | | 9 937.00 |
8C Staff and Related Accounts | 4 297.00 | 4 297.00 | | 4 297.00 |
8D Social Security and Other Social Organizations | 14 115.00 | 14 115.00 | | 14 115.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 317.00 | 2 317.00 | | 2 317.00 |
UT Other financial assets | 27 223.00 | | 27 223.00 | 27 223.00 |
UX Other trade receivables | 180.00 | 180.00 | | 180.00 |
UZ Social Security, other social security organizations | 667.00 | 667.00 | | 667.00 |
VB VAT | 2 346.00 | 2 346.00 | | 2 346.00 |
VI Group and Associates | 54.00 | 54.00 | | 54.00 |
VM Income taxes | 2 161.00 | 2 161.00 | | 2 161.00 |
VQ Other Taxes, Duties, and Similar Debts | 490.00 | 490.00 | | 490.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 540.00 | 6 540.00 | | 6 540.00 |
VS Prepaid expenses | 21 555.00 | 21 555.00 | | 21 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 672.00 | 33 449.00 | 27 223.00 | 60 672.00 |
VW VAT | 3 924.00 | 3 924.00 | | 3 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 134.00 | 35 134.00 | | 35 134.00 |
| |
| 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 | 15 297.00 | 10 588.00 | | 15 297.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 502.00 | 9 803.00 | | 8 502.00 |
ST Other accounts | 59 219.00 | 48 742.00 | | 59 219.00 |
XQ Rental, rental and co-ownership charges | 185 514.00 | 173 231.00 | | 185 514.00 |
YW Business tax | 10 944.00 | 10 759.00 | | 10 944.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26 241.00 | 21 347.00 | | 26 241.00 |
YY Amount of VAT collected | 56 898.00 | 48 004.00 | | 56 898.00 |
YZ Total deductible VAT on goods and services | 53 880.00 | 45 676.00 | | 53 880.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 253 236.00 | 231 776.00 | | 253 236.00 |
