| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 656.00 | 2 645.00 | 1 012.00 | 3 656.00 |
BD Other fixed assets | 1 564 000.00 | | 1 564 000.00 | 1 564 000.00 |
BH Other financial assets | 590.00 | | 590.00 | 590.00 |
BJ TOTAL (I) | 1 568 246.00 | 2 645.00 | 1 565 602.00 | 1 568 246.00 |
BX Customers and related accounts | 305 359.00 | | 305 359.00 | 305 359.00 |
BZ Other receivables | 2 021.00 | | 2 021.00 | 2 021.00 |
CF Cash and cash equivalents | 266 707.00 | | 266 707.00 | 266 707.00 |
CH Prepaid expenses | 4 009.00 | | 4 009.00 | 4 009.00 |
CJ TOTAL (II) | 578 096.00 | | 578 096.00 | 578 096.00 |
CO Grand total (0 to V) | 2 146 342.00 | 2 645.00 | 2 143 697.00 | 2 146 342.00 |
CP Shares due in less than one year | 590.00 | | | 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 875 000.00 | 875 000.00 | | 875 000.00 |
DG Other reserves | 24 646.00 | 22 008.00 | | 24 646.00 |
DH Retained earnings | 55 213.00 | 92 084.00 | | 55 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 203.00 | 52 767.00 | | 71 203.00 |
DL TOTAL (I) | 1 026 062.00 | 1 041 859.00 | | 1 026 062.00 |
DU Loans and Debts from Credit Institutions (3) | 386 100.00 | 1 776.00 | | 386 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 586 671.00 | 375 194.00 | | 586 671.00 |
DX Trade payables and related accounts | 5 422.00 | 3 667.00 | | 5 422.00 |
DY Tax and social security liabilities | 135 442.00 | 131 609.00 | | 135 442.00 |
EA Other liabilities | 4 000.00 | 1 300.00 | | 4 000.00 |
EC TOTAL (IV) | 1 117 635.00 | 513 546.00 | | 1 117 635.00 |
EE Grand total (I to V) | 2 143 697.00 | 1 555 405.00 | | 2 143 697.00 |
EG Accrued income and payables due within one year | 808 256.00 | 513 546.00 | | 808 256.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 100.00 | | | 1 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 780 212.00 | | 780 212.00 | 780 212.00 |
FJ Net sales | 780 212.00 | | 780 212.00 | 780 212.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 055.00 | |
FR Total operating income (I) | | | 788 267.00 | |
FW Other purchases and external expenses | | | 127 941.00 | |
FX Taxes, duties, and similar payments | | | 34 594.00 | |
FY Salaries and Wages | | | 373 663.00 | |
FZ Social Security Contributions | | | 149 511.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 384.00 | |
GF Total Operating Expenses (II) | | | 686 092.00 | |
GG - OPERATING RESULT (I - II) | | | 102 175.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 055.00 | 837.00 | | 8 055.00 |
A2 TOTAL ASSETS | 94 430.00 | 87 398.00 | | 94 430.00 |
HA Exceptional income from management transactions | 1 516.00 | 395.00 | | 1 516.00 |
HD Total exceptional income (VII) | 1 516.00 | 395.00 | | 1 516.00 |
HE Exceptional expenses on management operations | 52.00 | 90.00 | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | 90.00 | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 464.00 | 305.00 | | 1 464.00 |
HJ Employee participation in company results | | 9 835.00 | | |
HK Income tax | 32 430.00 | 23 270.00 | | 32 430.00 |
HL TOTAL REVENUE (I + III + V + VII) | 789 782.00 | 696 896.00 | | 789 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 718 579.00 | 644 129.00 | | 718 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 203.00 | 52 767.00 | | 71 203.00 |
| |
| 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 | 882 656.00 | | 685 590.00 | 882 656.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 564 590.00 | |
I4 DECREASES Grand Total | | | 1 568 246.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 656.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 066.00 | | 590.00 | 3 066.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 879 590.00 | | 685 000.00 | 879 590.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 261.00 | 384.00 | | 2 261.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 261.00 | 384.00 | | 2 261.00 |
| |
| 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 | 5 422.00 | 5 422.00 | | 5 422.00 |
8C Staff and Related Accounts | 10 495.00 | 10 495.00 | | 10 495.00 |
8D Social Security and Other Social Organizations | 29 945.00 | 29 945.00 | | 29 945.00 |
8E Income Taxes | 16 974.00 | 16 974.00 | | 16 974.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
UT Other financial assets | 590.00 | 590.00 | | 590.00 |
UX Other trade receivables | 305 359.00 | 305 359.00 | | 305 359.00 |
VB VAT | 2 021.00 | 2 021.00 | | 2 021.00 |
VG Loans with a maturity of up to one year at origin | 1 100.00 | 1 100.00 | | 1 100.00 |
VH Loans with a maturity of more than one year at origin | 385 000.00 | 75 621.00 | 309 379.00 | 385 000.00 |
VI Group and Associates | 586 671.00 | 586 671.00 | | 586 671.00 |
VJ Loans taken out during the year | 385 000.00 | | | 385 000.00 |
VK Loans repaid during the year | 1 776.00 | | | 1 776.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VS Prepaid expenses | 4 009.00 | 4 009.00 | | 4 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 311 979.00 | 311 979.00 | | 311 979.00 |
VW VAT | 77 770.00 | 77 770.00 | | 77 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 117 635.00 | 808 256.00 | 309 379.00 | 1 117 635.00 |
| |
| 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 | 34 594.00 | 18 380.00 | | 34 594.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 939.00 | 14 603.00 | | 26 939.00 |
ST Other accounts | 60 441.00 | 37 420.00 | | 60 441.00 |
XQ Rental, rental and co-ownership charges | 40 560.00 | 37 715.00 | | 40 560.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 34 594.00 | 18 380.00 | | 34 594.00 |
YY Amount of VAT collected | 118 354.00 | 159 912.00 | | 118 354.00 |
YZ Total deductible VAT on goods and services | 7 466.00 | 4 673.00 | | 7 466.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 127 941.00 | 89 737.00 | | 127 941.00 |
| |
| 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 |
