| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 920.00 | 2 789.00 | 4 131.00 | 6 920.00 |
BD Other fixed assets | 100 055.00 | | 100 055.00 | 100 055.00 |
BJ TOTAL (I) | 106 975.00 | 2 789.00 | 104 186.00 | 106 975.00 |
BP Services in progress | 571.00 | | 571.00 | 571.00 |
BX Customers and related accounts | 36 865.00 | 1 333.00 | 35 532.00 | 36 865.00 |
BZ Other receivables | 2 587.00 | | 2 587.00 | 2 587.00 |
CF Cash and cash equivalents | 74 552.00 | | 74 552.00 | 74 552.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 114 574.00 | 1 333.00 | 113 241.00 | 114 574.00 |
CO Grand total (0 to V) | 221 549.00 | 4 123.00 | 217 426.00 | 221 549.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 450.00 | 8 350.00 | | 10 450.00 |
DD Legal reserve (1) | 6 600.00 | 6 249.00 | | 6 600.00 |
DE Statutory or contractual reserves | 102.00 | 79.00 | | 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 773.00 | 2 341.00 | | 3 773.00 |
DL TOTAL (I) | 20 925.00 | 17 019.00 | | 20 925.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 392.00 | 3 606.00 | | 5 392.00 |
DW Advances and down payments received on current orders | | 1 575.00 | | |
DX Trade payables and related accounts | 19 035.00 | 17 348.00 | | 19 035.00 |
DY Tax and social security liabilities | 142 099.00 | 129 564.00 | | 142 099.00 |
EB Prepaid income (2) | 29 975.00 | 44 392.00 | | 29 975.00 |
EC TOTAL (IV) | 196 501.00 | 196 485.00 | | 196 501.00 |
EE Grand total (I to V) | 217 426.00 | 213 504.00 | | 217 426.00 |
EG Accrued income and payables due within one year | 196 501.00 | 194 910.00 | | 196 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 235 515.00 | | 235 515.00 | 235 515.00 |
FJ Net sales | 235 515.00 | | 235 515.00 | 235 515.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 333.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 235 851.00 | |
FW Other purchases and external expenses | | | 28 247.00 | |
FX Taxes, duties, and similar payments | | | 772.00 | |
FY Salaries and Wages | | | 142 573.00 | |
FZ Social Security Contributions | | | 59 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 614.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 193.00 | |
GF Total Operating Expenses (II) | | | 232 069.00 | |
GG - OPERATING RESULT (I - II) | | | 3 782.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 193.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 235 852.00 | 246 600.00 | | 235 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 232 079.00 | 244 259.00 | | 232 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 773.00 | 2 341.00 | | 3 773.00 |
| |
| 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 | 3 371.00 | | 203 507.00 | 3 371.00 |
I3 DECREASES Total Financial Fixed Assets | | 99 903.00 | 100 055.00 | |
I4 DECREASES Grand Total | | 99 903.00 | 106 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 920.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 218.00 | | 3 702.00 | 3 218.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 153.00 | | 199 806.00 | 153.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 175.00 | 614.00 | | 2 175.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 175.00 | 614.00 | | 2 175.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 667.00 | | 333.00 | 1 667.00 |
7B Total provisions for depreciation | 1 667.00 | | 333.00 | 1 667.00 |
7C Grand total | 1 667.00 | | 333.00 | 1 667.00 |
UE of which provisions and reversals: - Operating | | | 333.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 392.00 | 5 392.00 | | 5 392.00 |
8B Suppliers and Related Accounts | 19 035.00 | 19 035.00 | | 19 035.00 |
8C Staff and Related Accounts | 79 311.00 | 79 311.00 | | 79 311.00 |
8D Social Security and Other Social Organizations | 44 246.00 | 44 246.00 | | 44 246.00 |
8L Deferred income | 29 975.00 | 29 975.00 | | 29 975.00 |
UX Other trade receivables | 35 265.00 | 35 265.00 | | 35 265.00 |
VA Doubtful or disputed receivables | 1 600.00 | 1 600.00 | | 1 600.00 |
VB VAT | 2 331.00 | 2 331.00 | | 2 331.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 857.00 | 3 857.00 | | 3 857.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 255.00 | 255.00 | | 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 452.00 | 39 452.00 | | 39 452.00 |
VW VAT | 14 684.00 | 14 684.00 | | 14 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 501.00 | 196 501.00 | | 196 501.00 |
| |
| 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 | 772.00 | 1 789.00 | | 772.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 546.00 | 7 765.00 | | 6 546.00 |
ST Other accounts | 14 766.00 | 17 900.00 | | 14 766.00 |
XQ Rental, rental and co-ownership charges | 1 752.00 | 2 044.00 | | 1 752.00 |
YT Subcontracting | 5 183.00 | 7 403.00 | | 5 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 772.00 | 1 789.00 | | 772.00 |
YY Amount of VAT collected | 43 142.00 | 47 389.00 | | 43 142.00 |
YZ Total deductible VAT on goods and services | 3 909.00 | 4 668.00 | | 3 909.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 247.00 | 35 111.00 | | 28 247.00 |
