| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 673.00 | 2 591.00 | 81.00 | 2 673.00 |
BH Other financial assets | 3 824.00 | | 3 824.00 | 3 824.00 |
BJ TOTAL (I) | 158 218.00 | 2 591.00 | 155 626.00 | 158 218.00 |
BX Customers and related accounts | 55 755.00 | | 55 755.00 | 55 755.00 |
BZ Other receivables | 51 245.00 | | 51 245.00 | 51 245.00 |
CF Cash and cash equivalents | 1 786.00 | | 1 786.00 | 1 786.00 |
CJ TOTAL (II) | 108 787.00 | | 108 787.00 | 108 787.00 |
CO Grand total (0 to V) | 267 005.00 | 2 591.00 | 264 413.00 | 267 005.00 |
CU Other investments | 151 720.00 | | 151 720.00 | 151 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 543.00 | | | 543.00 |
DH Retained earnings | 165 510.00 | | | 165 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 775.00 | | | 9 775.00 |
DK Regulated provisions | 22 720.00 | | | 22 720.00 |
DL TOTAL (I) | 209 549.00 | | | 209 549.00 |
DU Loans and Debts from Credit Institutions (3) | 821.00 | | | 821.00 |
DV Miscellaneous Loans and Financial Debts (4) | 249.00 | | | 249.00 |
DX Trade payables and related accounts | 2 854.00 | | | 2 854.00 |
DY Tax and social security liabilities | 44 431.00 | | | 44 431.00 |
EA Other liabilities | 6 507.00 | | | 6 507.00 |
EC TOTAL (IV) | 54 864.00 | | | 54 864.00 |
EE Grand total (I to V) | 264 413.00 | | | 264 413.00 |
EG Accrued income and payables due within one year | 54 864.00 | | | 54 864.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 821.00 | | | 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 739.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 121 741.00 | |
FW Other purchases and external expenses | | | 26 515.00 | |
FX Taxes, duties, and similar payments | | | 1 337.00 | |
FY Salaries and Wages | | | 58 526.00 | |
FZ Social Security Contributions | | | 23 898.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 354.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 110 636.00 | |
GG - OPERATING RESULT (I - II) | | | 11 104.00 | |
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) | | | 11 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 739.00 | | | 1 739.00 |
HK Income tax | 1 346.00 | | | 1 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 757.00 | | | 121 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 982.00 | | | 111 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 775.00 | | | 9 775.00 |
HP References: Equipment leasing | 4 151.00 | | | 4 151.00 |
| |
| 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 | 158 201.00 | | 16.00 | 158 201.00 |
I3 DECREASES Total Financial Fixed Assets | | | 155 544.00 | |
I4 DECREASES Grand Total | | | 158 218.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 673.00 | | | 2 673.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 155 528.00 | | 16.00 | 155 528.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 237.00 | 354.00 | | 2 237.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 237.00 | 354.00 | | 2 237.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 720.00 | | | 22 720.00 |
7C Grand total | 22 720.00 | | | 22 720.00 |
| |
| 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 | 2 854.00 | 2 854.00 | | 2 854.00 |
8C Staff and Related Accounts | 14 745.00 | 14 745.00 | | 14 745.00 |
8D Social Security and Other Social Organizations | 6 922.00 | 6 922.00 | | 6 922.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 507.00 | 6 507.00 | | 6 507.00 |
UT Other financial assets | 3 824.00 | | 3 824.00 | 3 824.00 |
UX Other trade receivables | 55 755.00 | 55 755.00 | | 55 755.00 |
VB VAT | 1 310.00 | 1 310.00 | | 1 310.00 |
VC Group and associates | 46 309.00 | 46 309.00 | | 46 309.00 |
VG Loans with a maturity of up to one year at origin | 821.00 | 821.00 | | 821.00 |
VI Group and Associates | 249.00 | 249.00 | | 249.00 |
VM Income taxes | 1 925.00 | 1 925.00 | | 1 925.00 |
VP Miscellaneous | 1 701.00 | 1 701.00 | | 1 701.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 033.00 | 12 033.00 | | 12 033.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 824.00 | 107 000.00 | 3 824.00 | 110 824.00 |
VW VAT | 10 730.00 | 10 730.00 | | 10 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 864.00 | 54 864.00 | | 54 864.00 |
| |
| 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 | 900.00 | | | 900.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 378.00 | | | 5 378.00 |
ST Other accounts | 13 937.00 | | | 13 937.00 |
XQ Rental, rental and co-ownership charges | 7 200.00 | | | 7 200.00 |
YQ Equipment leasing commitment | 8 414.00 | | | 8 414.00 |
YW Business tax | 436.00 | | | 436.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 337.00 | | | 1 337.00 |
YY Amount of VAT collected | 24 000.00 | | | 24 000.00 |
YZ Total deductible VAT on goods and services | 1 966.00 | | | 1 966.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 515.00 | | | 26 515.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 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 | 2.00 | | | 2.00 |
