| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 605 664.00 | | 1 605 664.00 | 1 605 664.00 |
BZ Other receivables | 699 728.00 | | 699 728.00 | 699 728.00 |
CF Cash and cash equivalents | 1 936 442.00 | | 1 936 442.00 | 1 936 442.00 |
CH Prepaid expenses | 36 096.00 | | 36 096.00 | 36 096.00 |
CJ TOTAL (II) | 4 277 929.00 | | 4 277 929.00 | 4 277 929.00 |
CO Grand total (0 to V) | 4 277 929.00 | | 4 277 929.00 | 4 277 929.00 |
CR Shares due in more than one year | 450 000.00 | | | 450 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | | | 12 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 402 389.00 | | | 402 389.00 |
DL TOTAL (I) | 414 889.00 | | | 414 889.00 |
DX Trade payables and related accounts | 1 370 576.00 | | | 1 370 576.00 |
DY Tax and social security liabilities | 1 191 003.00 | | | 1 191 003.00 |
EB Prepaid income (2) | 1 301 461.00 | | | 1 301 461.00 |
EC TOTAL (IV) | 3 863 040.00 | | | 3 863 040.00 |
EE Grand total (I to V) | 4 277 929.00 | | | 4 277 929.00 |
EG Accrued income and payables due within one year | 3 863 040.00 | | | 3 863 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 705 988.00 | | 6 705 988.00 | 6 705 988.00 |
FJ Net sales | 6 705 988.00 | | 6 705 988.00 | 6 705 988.00 |
FR Total operating income (I) | | | 6 705 988.00 | |
FW Other purchases and external expenses | | | 6 115 361.00 | |
FX Taxes, duties, and similar payments | | | 8 724.00 | |
GF Total Operating Expenses (II) | | | 6 124 085.00 | |
GG - OPERATING RESULT (I - II) | | | 581 903.00 | |
GL Other interest and similar income | | | 1 348.00 | |
GP Total financial income (V) | | | 1 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 583 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 180 862.00 | | | 180 862.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 707 336.00 | | | 6 707 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 304 947.00 | | | 6 304 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 402 389.00 | | | 402 389.00 |
| |
| 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 | 1 370 576.00 | 1 370 576.00 | | 1 370 576.00 |
8E Income Taxes | 180 862.00 | 180 862.00 | | 180 862.00 |
8L Deferred income | 1 301 461.00 | 1 301 461.00 | | 1 301 461.00 |
UX Other trade receivables | 1 605 664.00 | 1 605 664.00 | | 1 605 664.00 |
VB VAT | 249 728.00 | 249 728.00 | | 249 728.00 |
VC Group and associates | 450 000.00 | | 450 000.00 | 450 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 724.00 | 8 724.00 | | 8 724.00 |
VS Prepaid expenses | 36 096.00 | 36 096.00 | | 36 096.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 341 487.00 | 1 891 487.00 | 450 000.00 | 2 341 487.00 |
VW VAT | 1 001 417.00 | 1 001 417.00 | | 1 001 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 863 040.00 | 3 863 040.00 | | 3 863 040.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 455.00 | | | 15 455.00 |
ST Other accounts | 92 318.00 | | | 92 318.00 |
XQ Rental, rental and co-ownership charges | 11 021.00 | | | 11 021.00 |
YT Subcontracting | 5 996 567.00 | | | 5 996 567.00 |
YW Business tax | 8 724.00 | | | 8 724.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 724.00 | | | 8 724.00 |
YY Amount of VAT collected | 1 601 490.00 | | | 1 601 490.00 |
YZ Total deductible VAT on goods and services | 2 507.00 | | | 2 507.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 115 361.00 | | | 6 115 361.00 |
