| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 55 300.00 | | 55 300.00 | 55 300.00 |
AR Technical installations, industrial equipment and tools | 39 100.00 | 15 458.00 | 23 642.00 | 39 100.00 |
AT Other tangible assets | 27 309.00 | 5 377.00 | 21 932.00 | 27 309.00 |
BJ TOTAL (I) | 121 709.00 | 20 835.00 | 100 874.00 | 121 709.00 |
BX Customers and related accounts | 19 375.00 | | 19 375.00 | 19 375.00 |
BZ Other receivables | 10 685.00 | | 10 685.00 | 10 685.00 |
CF Cash and cash equivalents | 34 700.00 | | 34 700.00 | 34 700.00 |
CH Prepaid expenses | 14 822.00 | | 14 822.00 | 14 822.00 |
CJ TOTAL (II) | 79 582.00 | | 79 582.00 | 79 582.00 |
CO Grand total (0 to V) | 201 291.00 | 20 835.00 | 180 456.00 | 201 291.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 2 244.00 | | | 2 244.00 |
DE Statutory or contractual reserves | 27 643.00 | | | 27 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 018.00 | 44 887.00 | | 26 018.00 |
DL TOTAL (I) | 65 905.00 | 54 887.00 | | 65 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 993.00 | 151 922.00 | | 61 993.00 |
DX Trade payables and related accounts | 29 286.00 | 5 937.00 | | 29 286.00 |
DY Tax and social security liabilities | 23 223.00 | 20 890.00 | | 23 223.00 |
DZ Fixed asset liabilities and related accounts | 48.00 | | | 48.00 |
EC TOTAL (IV) | 114 551.00 | 178 749.00 | | 114 551.00 |
EE Grand total (I to V) | 180 456.00 | 233 636.00 | | 180 456.00 |
EG Accrued income and payables due within one year | 114 551.00 | 178 749.00 | | 114 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 566 062.00 | | 566 062.00 | 566 062.00 |
FJ Net sales | 566 062.00 | | 566 062.00 | 566 062.00 |
FO Operating subsidies | | | 275.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 566 337.00 | |
FW Other purchases and external expenses | | | 188 119.00 | |
FX Taxes, duties, and similar payments | | | 25 084.00 | |
FY Salaries and Wages | | | 214 038.00 | |
FZ Social Security Contributions | | | 97 174.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 967.00 | |
GF Total Operating Expenses (II) | | | 536 382.00 | |
GG - OPERATING RESULT (I - II) | | | 29 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 937.00 | 11 507.00 | | 3 937.00 |
HL TOTAL REVENUE (I + III + V + VII) | 566 337.00 | 338 397.00 | | 566 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 540 319.00 | 293 509.00 | | 540 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 018.00 | 44 887.00 | | 26 018.00 |
| |
| 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 | 121 709.00 | | | 121 709.00 |
I4 DECREASES Grand Total | | | 121 709.00 | |
IO DECREASES Total including other intangible assets | | | 55 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 409.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 300.00 | | | 55 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 409.00 | | | 66 409.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 868.00 | 11 967.00 | | 8 868.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 868.00 | 11 967.00 | | 8 868.00 |
| |
| 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 | 29 286.00 | 29 286.00 | | 29 286.00 |
8C Staff and Related Accounts | 5 707.00 | 5 707.00 | | 5 707.00 |
8D Social Security and Other Social Organizations | 12 438.00 | 12 438.00 | | 12 438.00 |
8J Fixed Asset Liabilities and Related Accounts | 48.00 | 48.00 | | 48.00 |
UX Other trade receivables | 19 375.00 | 19 375.00 | | 19 375.00 |
VI Group and Associates | 61 993.00 | 61 993.00 | | 61 993.00 |
VM Income taxes | 10 685.00 | 10 685.00 | | 10 685.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 078.00 | 5 078.00 | | 5 078.00 |
VS Prepaid expenses | 14 822.00 | 14 822.00 | | 14 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 882.00 | 44 882.00 | | 44 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 551.00 | 114 551.00 | | 114 551.00 |
| |
| 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 | 24 661.00 | 11 852.00 | | 24 661.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 578.00 | 4 932.00 | | 4 578.00 |
ST Other accounts | 167 084.00 | 66 920.00 | | 167 084.00 |
XQ Rental, rental and co-ownership charges | 16 456.00 | 13 524.00 | | 16 456.00 |
YW Business tax | 423.00 | 300.00 | | 423.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 25 084.00 | 12 152.00 | | 25 084.00 |
ZE Dividends | 15 000.00 | | | 15 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 188 119.00 | 85 376.00 | | 188 119.00 |
| |
| 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 | 3.00 | | | 3.00 |
