| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 16.00 | | 16.00 | 16.00 |
BJ TOTAL (I) | 1 551 216.00 | | 1 551 216.00 | 1 551 216.00 |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BX Customers and related accounts | 358 212.00 | | 358 212.00 | 358 212.00 |
BZ Other receivables | 137 806.00 | | 137 806.00 | 137 806.00 |
CF Cash and cash equivalents | 1 774.00 | | 1 774.00 | 1 774.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 497 992.00 | | 497 992.00 | 497 992.00 |
CO Grand total (0 to V) | 2 049 208.00 | | 2 049 208.00 | 2 049 208.00 |
CU Other investments | 1 551 200.00 | | 1 551 200.00 | 1 551 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 490 000.00 | 1 490 000.00 | | 1 490 000.00 |
DB Share, merger, contribution premiums, etc. | 50 153.00 | 50 153.00 | | 50 153.00 |
DD Legal reserve (1) | 12 014.00 | 12 014.00 | | 12 014.00 |
DG Other reserves | 13 826.00 | 13 826.00 | | 13 826.00 |
DH Retained earnings | -177 369.00 | | | -177 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 536.00 | -177 369.00 | | 14 536.00 |
DL TOTAL (I) | 1 403 160.00 | 1 388 624.00 | | 1 403 160.00 |
DU Loans and Debts from Credit Institutions (3) | 67 518.00 | 81 796.00 | | 67 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 395 235.00 | 129 105.00 | | 395 235.00 |
DX Trade payables and related accounts | 13 840.00 | 14 439.00 | | 13 840.00 |
DY Tax and social security liabilities | 138 688.00 | 149 304.00 | | 138 688.00 |
EA Other liabilities | 30 767.00 | 296 897.00 | | 30 767.00 |
EC TOTAL (IV) | 646 048.00 | 671 540.00 | | 646 048.00 |
EE Grand total (I to V) | 2 049 208.00 | 2 060 165.00 | | 2 049 208.00 |
EG Accrued income and payables due within one year | 592 708.00 | 604 022.00 | | 592 708.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 235.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 427 204.00 | | 427 204.00 | 427 204.00 |
FJ Net sales | 427 204.00 | | 427 204.00 | 427 204.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 498.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 427 704.00 | |
FW Other purchases and external expenses | | | 3 816.00 | |
FX Taxes, duties, and similar payments | | | 17 685.00 | |
FY Salaries and Wages | | | 261 721.00 | |
FZ Social Security Contributions | | | 128 019.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 411 246.00 | |
GG - OPERATING RESULT (I - II) | | | 16 459.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 504.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 504.00 | |
GR Interest and similar expenses | | | 1 646.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 1 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 498.00 | | | 498.00 |
A2 TOTAL ASSETS | 79 665.00 | 79 630.00 | | 79 665.00 |
HA Exceptional income from management transactions | 457.00 | 66 686.00 | | 457.00 |
HD Total exceptional income (VII) | 457.00 | 66 686.00 | | 457.00 |
HE Exceptional expenses on management operations | | 375.00 | | |
HH Total exceptional expenses (VIII) | | 375.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 457.00 | 66 311.00 | | 457.00 |
HK Income tax | 2 238.00 | 17 213.00 | | 2 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 429 665.00 | 741 619.00 | | 429 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 415 129.00 | 918 988.00 | | 415 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 536.00 | -177 369.00 | | 14 536.00 |
| |
| 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 | 1 551 216.00 | | 200 000.00 | 1 551 216.00 |
I3 DECREASES Total Financial Fixed Assets | | 200 000.00 | 1 551 216.00 | |
I4 DECREASES Grand Total | | 200 000.00 | 1 551 216.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 551 216.00 | | 200 000.00 | 1 551 216.00 |
| |
| 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 | 13 840.00 | 13 840.00 | | 13 840.00 |
8C Staff and Related Accounts | 38 336.00 | 38 336.00 | | 38 336.00 |
8D Social Security and Other Social Organizations | 15 652.00 | 15 652.00 | | 15 652.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 767.00 | 30 767.00 | | 30 767.00 |
UX Other trade receivables | 358 212.00 | 358 212.00 | | 358 212.00 |
VB VAT | 13 182.00 | 13 182.00 | | 13 182.00 |
VC Group and associates | 111 896.00 | 111 896.00 | | 111 896.00 |
VH Loans with a maturity of more than one year at origin | 67 518.00 | 14 178.00 | 53 340.00 | 67 518.00 |
VI Group and Associates | 395 235.00 | 395 235.00 | | 395 235.00 |
VJ Loans taken out during the year | 826.00 | | | 826.00 |
VK Loans repaid during the year | 14 849.00 | | | 14 849.00 |
VM Income taxes | 12 482.00 | 12 482.00 | | 12 482.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 151.00 | 1 151.00 | | 1 151.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 247.00 | 247.00 | | 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 496 018.00 | 496 018.00 | | 496 018.00 |
VW VAT | 83 549.00 | 83 549.00 | | 83 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 646 048.00 | 592 708.00 | 53 340.00 | 646 048.00 |
| |
| 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 | 17 121.00 | 13 724.00 | | 17 121.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 662.00 | 4 804.00 | | 3 662.00 |
ST Other accounts | 154.00 | 152.00 | | 154.00 |
YW Business tax | 564.00 | 486.00 | | 564.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 685.00 | 14 210.00 | | 17 685.00 |
YY Amount of VAT collected | 85 441.00 | 58 332.00 | | 85 441.00 |
YZ Total deductible VAT on goods and services | 733.00 | 1 160.00 | | 733.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 816.00 | 4 956.00 | | 3 816.00 |
