| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 900.00 | | 2 900.00 | 2 900.00 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 17 861.00 | 14 739.00 | 3 122.00 | 17 861.00 |
BJ TOTAL (I) | 70 761.00 | 14 739.00 | 56 022.00 | 70 761.00 |
BX Customers and related accounts | 74 639.00 | | 74 639.00 | 74 639.00 |
BZ Other receivables | 4 340.00 | | 4 340.00 | 4 340.00 |
CJ TOTAL (II) | 78 979.00 | | 78 979.00 | 78 979.00 |
CO Grand total (0 to V) | 149 741.00 | 14 739.00 | 135 002.00 | 149 741.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 20 515.00 | -3 071.00 | | 20 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 264.00 | 23 585.00 | | 8 264.00 |
DL TOTAL (I) | 83 779.00 | 75 515.00 | | 83 779.00 |
DU Loans and Debts from Credit Institutions (3) | 26 799.00 | 40 229.00 | | 26 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 457.00 | 457.00 | | 457.00 |
DX Trade payables and related accounts | 2 381.00 | 1 704.00 | | 2 381.00 |
DY Tax and social security liabilities | 21 585.00 | 22 774.00 | | 21 585.00 |
EC TOTAL (IV) | 51 223.00 | 65 165.00 | | 51 223.00 |
EE Grand total (I to V) | 135 002.00 | 140 679.00 | | 135 002.00 |
EG Accrued income and payables due within one year | 51 223.00 | 65 165.00 | | 51 223.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 567.00 | 19 035.00 | | 11 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 273 410.00 | | 273 410.00 | 273 410.00 |
FJ Net sales | 273 410.00 | | 273 410.00 | 273 410.00 |
FQ Other income | | | 537.00 | |
FR Total operating income (I) | | | 273 947.00 | |
FW Other purchases and external expenses | | | 71 888.00 | |
FX Taxes, duties, and similar payments | | | 1 925.00 | |
FY Salaries and Wages | | | 119 103.00 | |
FZ Social Security Contributions | | | 67 584.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 458.00 | |
GE Other Expenses | | | 312.00 | |
GF Total Operating Expenses (II) | | | 261 271.00 | |
GG - OPERATING RESULT (I - II) | | | 12 677.00 | |
GR Interest and similar expenses | | | 564.00 | |
GU Total financial expenses (VI) | | | 564.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 67 584.00 | 84 777.00 | | 67 584.00 |
HE Exceptional expenses on management operations | 2 108.00 | 632.00 | | 2 108.00 |
HH Total exceptional expenses (VIII) | 2 108.00 | 632.00 | | 2 108.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 108.00 | -632.00 | | -2 108.00 |
HK Income tax | 1 740.00 | | | 1 740.00 |
HL TOTAL REVENUE (I + III + V + VII) | 273 947.00 | 289 085.00 | | 273 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 683.00 | 265 500.00 | | 265 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 264.00 | 23 585.00 | | 8 264.00 |
HP References: Equipment leasing | 3 136.00 | 3 136.00 | | 3 136.00 |
| |
| 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 | 70 761.00 | | | 70 761.00 |
I4 DECREASES Grand Total | | | 70 761.00 | |
IO DECREASES Total including other intangible assets | | | 52 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 861.00 | |
KD ACQUISITIONS Total including other intangible assets | 52 900.00 | | | 52 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 861.00 | | | 17 861.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 281.00 | 458.00 | | 14 281.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 281.00 | 458.00 | | 14 281.00 |
| |
| 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 | 2 381.00 | 2 381.00 | | 2 381.00 |
8E Income Taxes | 1 740.00 | 1 740.00 | | 1 740.00 |
UX Other trade receivables | 74 639.00 | 74 639.00 | | 74 639.00 |
VB VAT | 4 340.00 | 4 340.00 | | 4 340.00 |
VG Loans with a maturity of up to one year at origin | 11 567.00 | 11 567.00 | | 11 567.00 |
VH Loans with a maturity of more than one year at origin | 15 232.00 | 15 232.00 | | 15 232.00 |
VI Group and Associates | 457.00 | 457.00 | | 457.00 |
VJ Loans taken out during the year | 352.00 | | | 352.00 |
VK Loans repaid during the year | 6 314.00 | | | 6 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 979.00 | 78 979.00 | | 78 979.00 |
VW VAT | 19 845.00 | 19 845.00 | | 19 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 223.00 | 51 223.00 | | 51 223.00 |
| |
| 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 | 1 468.00 | | | 1 468.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 933.00 | 7 294.00 | | 11 933.00 |
ST Other accounts | 52 934.00 | 57 074.00 | | 52 934.00 |
XQ Rental, rental and co-ownership charges | 4 032.00 | 776.00 | | 4 032.00 |
YQ Equipment leasing commitment | 3 136.00 | | | 3 136.00 |
YT Subcontracting | 2 988.00 | 1 940.00 | | 2 988.00 |
YW Business tax | 457.00 | 750.00 | | 457.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 925.00 | 750.00 | | 1 925.00 |
YY Amount of VAT collected | 52 177.00 | 50 782.00 | | 52 177.00 |
YZ Total deductible VAT on goods and services | 5 158.00 | 4 240.00 | | 5 158.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 888.00 | 67 084.00 | | 71 888.00 |
