| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 482.00 | 482.00 | | 482.00 |
AR Technical installations, industrial equipment and tools | 454.00 | 454.00 | | 454.00 |
AT Other tangible assets | 15 376.00 | 7 113.00 | 8 263.00 | 15 376.00 |
BH Other financial assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 16 352.00 | 8 049.00 | 8 303.00 | 16 352.00 |
BX Customers and related accounts | 306 395.00 | | 306 395.00 | 306 395.00 |
BZ Other receivables | 67 794.00 | | 67 794.00 | 67 794.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 270 399.00 | | 270 399.00 | 270 399.00 |
CH Prepaid expenses | 1 411.00 | | 1 411.00 | 1 411.00 |
CJ TOTAL (II) | 645 999.00 | | 645 999.00 | 645 999.00 |
CO Grand total (0 to V) | 662 351.00 | 8 049.00 | 654 302.00 | 662 351.00 |
CP Shares due in less than one year | 40.00 | | | 40.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 134 211.00 | 42 457.00 | | 134 211.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 342.00 | 91 755.00 | | 77 342.00 |
DL TOTAL (I) | 299 553.00 | 222 211.00 | | 299 553.00 |
DU Loans and Debts from Credit Institutions (3) | 46 003.00 | | | 46 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | 2 000.00 | | 2 000.00 |
DX Trade payables and related accounts | 164 911.00 | 137 176.00 | | 164 911.00 |
DY Tax and social security liabilities | 141 835.00 | 99 301.00 | | 141 835.00 |
EA Other liabilities | | 3 006.00 | | |
EC TOTAL (IV) | 354 749.00 | 241 483.00 | | 354 749.00 |
EE Grand total (I to V) | 654 302.00 | 463 694.00 | | 654 302.00 |
EG Accrued income and payables due within one year | 354 749.00 | 241 483.00 | | 354 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 532 136.00 | | 1 532 136.00 | 1 532 136.00 |
FJ Net sales | 1 532 136.00 | | 1 532 136.00 | 1 532 136.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 966.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 533 103.00 | |
FW Other purchases and external expenses | | | 1 277 458.00 | |
FX Taxes, duties, and similar payments | | | 1 300.00 | |
FY Salaries and Wages | | | 107 746.00 | |
FZ Social Security Contributions | | | 22 348.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 054.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 410 908.00 | |
GG - OPERATING RESULT (I - II) | | | 122 196.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 418.00 | |
GU Total financial expenses (VI) | | | 418.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 966.00 | | | 966.00 |
A2 TOTAL ASSETS | 2 052.00 | 8 548.00 | | 2 052.00 |
HA Exceptional income from management transactions | 39.00 | 11 467.00 | | 39.00 |
HB Exceptional income from capital transactions | | 14.00 | | |
HD Total exceptional income (VII) | 39.00 | 11 481.00 | | 39.00 |
HE Exceptional expenses on management operations | 20 158.00 | 28 331.00 | | 20 158.00 |
HF Exceptional expenses on capital transactions | 467.00 | 219.00 | | 467.00 |
HH Total exceptional expenses (VIII) | 20 625.00 | 28 549.00 | | 20 625.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 586.00 | -17 068.00 | | -20 586.00 |
HK Income tax | 23 851.00 | 17 798.00 | | 23 851.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 533 144.00 | 2 014 609.00 | | 1 533 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 455 802.00 | 1 922 855.00 | | 1 455 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 342.00 | 91 755.00 | | 77 342.00 |
| |
| 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 | 6 482.00 | | 14 297.00 | 6 482.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40.00 | |
I4 DECREASES Grand Total | | 4 427.00 | 16 352.00 | |
IO DECREASES Total including other intangible assets | | | 482.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 427.00 | 15 830.00 | |
KD ACQUISITIONS Total including other intangible assets | 482.00 | | | 482.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 980.00 | | 14 277.00 | 5 980.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | 20.00 | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 995.00 | 2 054.00 | | 5 995.00 |
PE DEPRECIATION Total including other intangible assets | 482.00 | | | 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 513.00 | 2 054.00 | | 5 513.00 |
| |
| 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 | 164 911.00 | 164 911.00 | | 164 911.00 |
8C Staff and Related Accounts | 8 728.00 | 8 728.00 | | 8 728.00 |
8D Social Security and Other Social Organizations | 6 257.00 | 6 257.00 | | 6 257.00 |
8E Income Taxes | 20 291.00 | 20 291.00 | | 20 291.00 |
UT Other financial assets | 40.00 | 40.00 | | 40.00 |
UX Other trade receivables | 306 395.00 | 306 395.00 | | 306 395.00 |
VB VAT | 28 244.00 | 28 244.00 | | 28 244.00 |
VC Group and associates | 39 550.00 | 39 550.00 | | 39 550.00 |
VH Loans with a maturity of more than one year at origin | 46 003.00 | 46 003.00 | | 46 003.00 |
VI Group and Associates | 2 000.00 | 2 000.00 | | 2 000.00 |
VJ Loans taken out during the year | 46 003.00 | | | 46 003.00 |
VQ Other Taxes, Duties, and Similar Debts | 672.00 | 672.00 | | 672.00 |
VS Prepaid expenses | 1 411.00 | 1 411.00 | | 1 411.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 375 639.00 | 375 639.00 | | 375 639.00 |
VW VAT | 105 887.00 | 105 887.00 | | 105 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 354 749.00 | 354 749.00 | | 354 749.00 |
| |
| 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 | 328.00 | 96.00 | | 328.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 563.00 | 3 622.00 | | 6 563.00 |
ST Other accounts | 98 021.00 | 81 852.00 | | 98 021.00 |
XQ Rental, rental and co-ownership charges | 14 424.00 | 7 536.00 | | 14 424.00 |
YT Subcontracting | 1 158 451.00 | 1 691 866.00 | | 1 158 451.00 |
YW Business tax | 972.00 | 1 731.00 | | 972.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 300.00 | 1 827.00 | | 1 300.00 |
YY Amount of VAT collected | | 392 280.00 | | |
YZ Total deductible VAT on goods and services | | 60 391.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 277 458.00 | 1 784 876.00 | | 1 277 458.00 |
