| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 373.00 | 1 373.00 | | 1 373.00 |
AR Technical installations, industrial equipment and tools | 10 890.00 | 10 432.00 | 459.00 | 10 890.00 |
AT Other tangible assets | 7 037.00 | 4 831.00 | 2 206.00 | 7 037.00 |
BJ TOTAL (I) | 19 299.00 | 16 635.00 | 2 665.00 | 19 299.00 |
BX Customers and related accounts | 1 650.00 | | 1 650.00 | 1 650.00 |
BZ Other receivables | 13 249.00 | | 13 249.00 | 13 249.00 |
CF Cash and cash equivalents | 168 476.00 | | 168 476.00 | 168 476.00 |
CJ TOTAL (II) | 183 375.00 | | 183 375.00 | 183 375.00 |
CO Grand total (0 to V) | 202 674.00 | 16 635.00 | 186 039.00 | 202 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DG Other reserves | 160.00 | | | 160.00 |
DH Retained earnings | 128 373.00 | | | 128 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 910.00 | | | 14 910.00 |
DL TOTAL (I) | 151 443.00 | | | 151 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 871.00 | | | 18 871.00 |
DX Trade payables and related accounts | 985.00 | | | 985.00 |
DY Tax and social security liabilities | 8 432.00 | | | 8 432.00 |
EA Other liabilities | 6 309.00 | | | 6 309.00 |
EC TOTAL (IV) | 34 597.00 | | | 34 597.00 |
EE Grand total (I to V) | 186 039.00 | | | 186 039.00 |
EG Accrued income and payables due within one year | 34 597.00 | | | 34 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 103.00 | 33 700.00 | 62 803.00 | 29 103.00 |
FJ Net sales | 29 103.00 | 33 700.00 | 62 803.00 | 29 103.00 |
FQ Other income | | | 40 003.00 | |
FR Total operating income (I) | | | 102 807.00 | |
FW Other purchases and external expenses | | | 67 975.00 | |
FX Taxes, duties, and similar payments | | | 1 571.00 | |
FY Salaries and Wages | | | 10 200.00 | |
FZ Social Security Contributions | | | 3 972.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 415.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 85 135.00 | |
GG - OPERATING RESULT (I - II) | | | 17 671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | | | -51.00 |
HK Income tax | 2 711.00 | | | 2 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 807.00 | | | 102 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 897.00 | | | 87 897.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 910.00 | | | 14 910.00 |
| |
| 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 | 17 308.00 | | 1 992.00 | 17 308.00 |
I4 DECREASES Grand Total | | | 19 299.00 | |
IO DECREASES Total including other intangible assets | | | 1 373.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 927.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 373.00 | | | 1 373.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 935.00 | | 1 992.00 | 15 935.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 219.00 | 1 415.00 | | 15 219.00 |
PE DEPRECIATION Total including other intangible assets | 1 373.00 | | | 1 373.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 847.00 | 1 415.00 | | 13 847.00 |
| |
| 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 | 985.00 | 985.00 | | 985.00 |
8D Social Security and Other Social Organizations | 2 707.00 | 2 707.00 | | 2 707.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 309.00 | 6 309.00 | | 6 309.00 |
UX Other trade receivables | 1 650.00 | 1 650.00 | | 1 650.00 |
VB VAT | 5 386.00 | 5 386.00 | | 5 386.00 |
VI Group and Associates | 18 871.00 | 18 871.00 | | 18 871.00 |
VM Income taxes | 7 863.00 | 7 863.00 | | 7 863.00 |
VQ Other Taxes, Duties, and Similar Debts | 4.00 | 4.00 | | 4.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 899.00 | 14 899.00 | | 14 899.00 |
VW VAT | 5 721.00 | 5 721.00 | | 5 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 597.00 | 34 597.00 | | 34 597.00 |
| |
| 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 | 1 114.00 | | | 1 114.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 173.00 | | | 4 173.00 |
ST Other accounts | 14 163.00 | | | 14 163.00 |
XQ Rental, rental and co-ownership charges | 12 180.00 | | | 12 180.00 |
YT Subcontracting | 37 459.00 | | | 37 459.00 |
YW Business tax | 457.00 | | | 457.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 571.00 | | | 1 571.00 |
YY Amount of VAT collected | 8 021.00 | | | 8 021.00 |
YZ Total deductible VAT on goods and services | 9 954.00 | | | 9 954.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 67 975.00 | | | 67 975.00 |
