| |
| 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 | 62 822.00 | 16 884.00 | 45 938.00 | 62 822.00 |
AT Other tangible assets | 34 561.00 | 11 781.00 | 22 780.00 | 34 561.00 |
AV Fixed assets in progress | 4 700.00 | | 4 700.00 | 4 700.00 |
BJ TOTAL (I) | 102 084.00 | 28 665.00 | 73 419.00 | 102 084.00 |
BX Customers and related accounts | 94 530.00 | | 94 530.00 | 94 530.00 |
BZ Other receivables | 16 257.00 | | 16 257.00 | 16 257.00 |
CF Cash and cash equivalents | 58 752.00 | | 58 752.00 | 58 752.00 |
CJ TOTAL (II) | 169 539.00 | | 169 539.00 | 169 539.00 |
CO Grand total (0 to V) | 271 622.00 | 28 665.00 | 242 957.00 | 271 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DF Regulated reserves (1) | | 1.00 | | |
DH Retained earnings | 69 141.00 | | | 69 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 646.00 | | | 51 646.00 |
DL TOTAL (I) | 129 586.00 | | | 129 586.00 |
DX Trade payables and related accounts | 6 907.00 | | | 6 907.00 |
DY Tax and social security liabilities | 102 464.00 | | | 102 464.00 |
DZ Fixed asset liabilities and related accounts | 4 000.00 | | | 4 000.00 |
EC TOTAL (IV) | 113 371.00 | | | 113 371.00 |
EE Grand total (I to V) | 242 957.00 | | | 242 957.00 |
EG Accrued income and payables due within one year | 113 371.00 | | | 113 371.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 774 812.00 | | 774 812.00 | 774 812.00 |
FJ Net sales | 774 812.00 | | 774 812.00 | 774 812.00 |
FR Total operating income (I) | | | 774 812.00 | |
FU Purchases of raw materials and other supplies | | | 98.00 | |
FW Other purchases and external expenses | | | 268 989.00 | |
FX Taxes, duties, and similar payments | | | 38 936.00 | |
FY Salaries and Wages | | | 280 116.00 | |
FZ Social Security Contributions | | | 69 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 445.00 | |
GF Total Operating Expenses (II) | | | 674 030.00 | |
GG - OPERATING RESULT (I - II) | | | 100 782.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42.00 | |
GP Total financial income (V) | | | 42.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 21.00 | | | 21.00 |
HD Total exceptional income (VII) | 21.00 | | | 21.00 |
HE Exceptional expenses on management operations | 5 472.00 | | | 5 472.00 |
HF Exceptional expenses on capital transactions | 16 137.00 | | | 16 137.00 |
HH Total exceptional expenses (VIII) | 21 609.00 | | | 21 609.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 588.00 | | | -21 588.00 |
HK Income tax | 27 590.00 | | | 27 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 774 875.00 | | | 774 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 723 229.00 | | | 723 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 646.00 | | | 51 646.00 |
| |
| 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 | 102 083.00 | | | 102 083.00 |
I4 DECREASES Grand Total | | | 102 084.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 102 084.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 083.00 | | | 102 083.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 831.00 | 16 445.00 | | 11 831.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 831.00 | 16 445.00 | | 11 831.00 |
| |
| 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 | 6 907.00 | 6 907.00 | | 6 907.00 |
8C Staff and Related Accounts | 7 458.00 | 7 458.00 | | 7 458.00 |
8D Social Security and Other Social Organizations | 40 754.00 | 40 754.00 | | 40 754.00 |
8E Income Taxes | 19 164.00 | 19 164.00 | | 19 164.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 000.00 | 4 000.00 | | 4 000.00 |
UX Other trade receivables | 94 530.00 | 94 530.00 | | 94 530.00 |
UY Staff and related accounts | 10 044.00 | 10 044.00 | | 10 044.00 |
VB VAT | 1 589.00 | 1 589.00 | | 1 589.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 376.00 | 6 376.00 | | 6 376.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 625.00 | 4 625.00 | | 4 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 787.00 | 110 787.00 | | 110 787.00 |
VW VAT | 28 712.00 | 28 712.00 | | 28 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 371.00 | 113 371.00 | | 113 371.00 |
| |
| 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 | 38 936.00 | | | 38 936.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 375.00 | | | 3 375.00 |
ST Other accounts | 34 154.00 | | | 34 154.00 |
XQ Rental, rental and co-ownership charges | 24 871.00 | | | 24 871.00 |
YT Subcontracting | 206 589.00 | | | 206 589.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 38 936.00 | | | 38 936.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 268 989.00 | | | 268 989.00 |
