| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 063.00 | | 35 063.00 | 35 063.00 |
AR Technical installations, industrial equipment and tools | 9 826.00 | 9 826.00 | | 9 826.00 |
AT Other tangible assets | 53 132.00 | 50 394.00 | 2 738.00 | 53 132.00 |
BH Other financial assets | 128.00 | | 128.00 | 128.00 |
BJ TOTAL (I) | 98 149.00 | 60 220.00 | 37 929.00 | 98 149.00 |
BX Customers and related accounts | 47 272.00 | | 47 272.00 | 47 272.00 |
BZ Other receivables | 19 474.00 | | 19 474.00 | 19 474.00 |
CF Cash and cash equivalents | 7 723.00 | | 7 723.00 | 7 723.00 |
CJ TOTAL (II) | 74 469.00 | | 74 469.00 | 74 469.00 |
CO Grand total (0 to V) | 172 618.00 | 60 220.00 | 112 398.00 | 172 618.00 |
CP Shares due in less than one year | 128.00 | | | 128.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 161.00 | 41 161.00 | | 41 161.00 |
DD Legal reserve (1) | 4 116.00 | 4 116.00 | | 4 116.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 053.00 | 57 741.00 | | 53 053.00 |
DL TOTAL (I) | 98 331.00 | 103 018.00 | | 98 331.00 |
DX Trade payables and related accounts | 54.00 | 758.00 | | 54.00 |
DY Tax and social security liabilities | 14 014.00 | 16 146.00 | | 14 014.00 |
EA Other liabilities | | 70.00 | | |
EC TOTAL (IV) | 14 068.00 | 16 974.00 | | 14 068.00 |
EE Grand total (I to V) | 112 398.00 | 119 992.00 | | 112 398.00 |
EG Accrued income and payables due within one year | 14 068.00 | 16 974.00 | | 14 068.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 091.00 | | 164 091.00 | 164 091.00 |
FJ Net sales | 164 091.00 | | 164 091.00 | 164 091.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 790.00 | |
FR Total operating income (I) | | | 166 881.00 | |
FW Other purchases and external expenses | | | 20 773.00 | |
FX Taxes, duties, and similar payments | | | 2 390.00 | |
FY Salaries and Wages | | | 62 756.00 | |
FZ Social Security Contributions | | | 24 271.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 635.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 113 828.00 | |
GG - OPERATING RESULT (I - II) | | | 53 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 790.00 | 1 824.00 | | 2 790.00 |
A2 TOTAL ASSETS | 4 946.00 | 9 841.00 | | 4 946.00 |
HE Exceptional expenses on management operations | | 24 652.00 | | |
HH Total exceptional expenses (VIII) | | 24 652.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -24 652.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 166 881.00 | 233 139.00 | | 166 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 828.00 | 175 398.00 | | 113 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 053.00 | 57 741.00 | | 53 053.00 |
| |
| 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 | 98 149.00 | | | 98 149.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128.00 | |
I4 DECREASES Grand Total | | | 98 149.00 | |
IO DECREASES Total including other intangible assets | | | 35 063.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 958.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 063.00 | | | 35 063.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 958.00 | | | 62 958.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 128.00 | | | 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 585.00 | 3 635.00 | | 56 585.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 585.00 | 3 635.00 | | 56 585.00 |
| |
| 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 | 54.00 | 54.00 | | 54.00 |
8C Staff and Related Accounts | 6 772.00 | 6 772.00 | | 6 772.00 |
8D Social Security and Other Social Organizations | 5 934.00 | 5 934.00 | | 5 934.00 |
UT Other financial assets | 128.00 | 128.00 | | 128.00 |
UX Other trade receivables | 47 272.00 | 47 272.00 | | 47 272.00 |
UZ Social Security, other social security organizations | 1 509.00 | 1 509.00 | | 1 509.00 |
VB VAT | 2 971.00 | 2 971.00 | | 2 971.00 |
VC Group and associates | 14 993.00 | 14 993.00 | | 14 993.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 874.00 | 66 874.00 | | 66 874.00 |
VW VAT | 1 232.00 | 1 232.00 | | 1 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 068.00 | 14 068.00 | | 14 068.00 |
| |
| 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 | 1 071.00 | 922.00 | | 1 071.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 687.00 | 8 420.00 | | 6 687.00 |
ST Other accounts | 14 086.00 | 15 978.00 | | 14 086.00 |
YW Business tax | 1 319.00 | 1 330.00 | | 1 319.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 390.00 | 2 252.00 | | 2 390.00 |
YY Amount of VAT collected | 1 443.00 | 773.00 | | 1 443.00 |
YZ Total deductible VAT on goods and services | 3 195.00 | 3 606.00 | | 3 195.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 773.00 | 24 398.00 | | 20 773.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
