| |
| 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 | 3 985.00 | 3 985.00 | | 3 985.00 |
AT Other tangible assets | 27 671.00 | 21 483.00 | 6 187.00 | 27 671.00 |
BD Other fixed assets | 2 287.00 | | 2 287.00 | 2 287.00 |
BJ TOTAL (I) | 33 943.00 | 25 469.00 | 8 474.00 | 33 943.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 5 887.00 | | 5 887.00 | 5 887.00 |
CF Cash and cash equivalents | 51 928.00 | | 51 928.00 | 51 928.00 |
CJ TOTAL (II) | 57 816.00 | | 57 816.00 | 57 816.00 |
CO Grand total (0 to V) | 91 758.00 | 25 469.00 | 66 290.00 | 91 758.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 2 099.00 | 2 099.00 | | 2 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 770.00 | 34 671.00 | | 38 770.00 |
DL TOTAL (I) | 48 491.00 | 44 393.00 | | 48 491.00 |
DV Miscellaneous Loans and Financial Debts (4) | 381.00 | 2 912.00 | | 381.00 |
DX Trade payables and related accounts | 1 305.00 | 1 623.00 | | 1 305.00 |
DY Tax and social security liabilities | 7 286.00 | 17 292.00 | | 7 286.00 |
EA Other liabilities | 8 826.00 | | | 8 826.00 |
EC TOTAL (IV) | 17 798.00 | 21 827.00 | | 17 798.00 |
EE Grand total (I to V) | 66 290.00 | 66 220.00 | | 66 290.00 |
EG Accrued income and payables due within one year | 17 798.00 | 21 827.00 | | 17 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 447.00 | | 4 447.00 | 4 447.00 |
FG Production sold - services | 102 842.00 | | 102 842.00 | 102 842.00 |
FJ Net sales | 107 289.00 | | 107 289.00 | 107 289.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 107 289.00 | |
FW Other purchases and external expenses | | | 44 797.00 | |
FX Taxes, duties, and similar payments | | | 811.00 | |
FY Salaries and Wages | | | 10 049.00 | |
FZ Social Security Contributions | | | 3 020.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 552.00 | |
GE Other Expenses | | | 464.00 | |
GF Total Operating Expenses (II) | | | 60 694.00 | |
GG - OPERATING RESULT (I - II) | | | 46 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 208.00 | | |
HC Reversals of provisions and transfers of expenses | | 1.00 | | |
HD Total exceptional income (VII) | | 208.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 208.00 | | |
HK Income tax | 7 826.00 | 6 852.00 | | 7 826.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 289.00 | 102 081.00 | | 107 289.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 520.00 | 67 410.00 | | 68 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 770.00 | 34 671.00 | | 38 770.00 |
| |
| 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 | 28 460.00 | | 5 482.00 | 28 460.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 287.00 | |
I4 DECREASES Grand Total | | | 33 943.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 656.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 173.00 | | 5 482.00 | 26 173.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 287.00 | | | 2 287.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 917.00 | 1 552.00 | | 23 917.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 917.00 | 1 552.00 | | 23 917.00 |
| |
| 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 | 1 305.00 | 1 305.00 | | 1 305.00 |
8C Staff and Related Accounts | 929.00 | 929.00 | | 929.00 |
8D Social Security and Other Social Organizations | 537.00 | 537.00 | | 537.00 |
8E Income Taxes | 207.00 | 207.00 | | 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 826.00 | 8 826.00 | | 8 826.00 |
VB VAT | 1 672.00 | 1 672.00 | | 1 672.00 |
VI Group and Associates | 381.00 | 381.00 | | 381.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 467.00 | 3 467.00 | | 3 467.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 216.00 | 4 216.00 | | 4 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 887.00 | 5 887.00 | | 5 887.00 |
VW VAT | 2 146.00 | 2 146.00 | | 2 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 798.00 | 17 798.00 | | 17 798.00 |
| |
| 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 | 210.00 | 49.00 | | 210.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 552.00 | 4 675.00 | | 4 552.00 |
ST Other accounts | 25 921.00 | 24 892.00 | | 25 921.00 |
XQ Rental, rental and co-ownership charges | 14 325.00 | 14 770.00 | | 14 325.00 |
YW Business tax | 601.00 | 596.00 | | 601.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 811.00 | 645.00 | | 811.00 |
YY Amount of VAT collected | 23 769.00 | 17 402.00 | | 23 769.00 |
YZ Total deductible VAT on goods and services | 2 726.00 | 2 861.00 | | 2 726.00 |
ZE Dividends | 34 671.00 | | | 34 671.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 797.00 | 44 337.00 | | 44 797.00 |
