| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 105 702.00 | 70 142.00 | 35 560.00 | 105 702.00 |
BJ TOTAL (I) | 105 702.00 | 70 142.00 | 35 560.00 | 105 702.00 |
BX Customers and related accounts | 277 891.00 | | 277 891.00 | 277 891.00 |
BZ Other receivables | 54 640.00 | | 54 640.00 | 54 640.00 |
CF Cash and cash equivalents | 472 970.00 | | 472 970.00 | 472 970.00 |
CH Prepaid expenses | 132.00 | | 132.00 | 132.00 |
CJ TOTAL (II) | 805 633.00 | | 805 633.00 | 805 633.00 |
CO Grand total (0 to V) | 911 335.00 | 70 142.00 | 841 193.00 | 911 335.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 345 000.00 | 345 000.00 | | 345 000.00 |
DD Legal reserve (1) | 34 500.00 | 34 500.00 | | 34 500.00 |
DG Other reserves | 6 101.00 | 3 813.00 | | 6 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 922.00 | 238 241.00 | | 178 922.00 |
DL TOTAL (I) | 564 523.00 | 621 554.00 | | 564 523.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 93.00 | | |
DX Trade payables and related accounts | 195 449.00 | 223 024.00 | | 195 449.00 |
DY Tax and social security liabilities | 76 420.00 | 130 977.00 | | 76 420.00 |
EA Other liabilities | 4 801.00 | 11 353.00 | | 4 801.00 |
EC TOTAL (IV) | 276 670.00 | 365 448.00 | | 276 670.00 |
EE Grand total (I to V) | 841 193.00 | 987 001.00 | | 841 193.00 |
EG Accrued income and payables due within one year | 276 670.00 | 365 448.00 | | 276 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 353 011.00 | | 1 353 011.00 | 1 353 011.00 |
FJ Net sales | 1 353 011.00 | | 1 353 011.00 | 1 353 011.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 1 353 023.00 | |
FW Other purchases and external expenses | | | 1 094 118.00 | |
FX Taxes, duties, and similar payments | | | 2 331.00 | |
FY Salaries and Wages | | | 38 809.00 | |
FZ Social Security Contributions | | | 12 681.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 658.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 158 606.00 | |
GG - OPERATING RESULT (I - II) | | | 194 418.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 194 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 312.00 | 202.00 | | 8 312.00 |
HD Total exceptional income (VII) | 8 312.00 | 202.00 | | 8 312.00 |
HE Exceptional expenses on management operations | | 367.00 | | |
HH Total exceptional expenses (VIII) | | 367.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 312.00 | -166.00 | | 8 312.00 |
HK Income tax | 23 809.00 | 46 086.00 | | 23 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 361 337.00 | 1 568 215.00 | | 1 361 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 182 415.00 | 1 329 974.00 | | 1 182 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 922.00 | 238 241.00 | | 178 922.00 |
| |
| 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 | 105 702.00 | | | 105 702.00 |
I4 DECREASES Grand Total | | | 105 702.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 105 702.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 105 702.00 | | | 105 702.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 484.00 | 10 658.00 | | 59 484.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 484.00 | 10 658.00 | | 59 484.00 |
| |
| 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 | 195 449.00 | 195 449.00 | | 195 449.00 |
8C Staff and Related Accounts | 3 166.00 | 3 166.00 | | 3 166.00 |
8D Social Security and Other Social Organizations | 6 538.00 | 6 538.00 | | 6 538.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 801.00 | 4 801.00 | | 4 801.00 |
UX Other trade receivables | 277 891.00 | 277 891.00 | | 277 891.00 |
UZ Social Security, other social security organizations | 3.00 | 3.00 | | 3.00 |
VB VAT | 32 224.00 | 32 224.00 | | 32 224.00 |
VM Income taxes | 22 277.00 | 22 277.00 | | 22 277.00 |
VQ Other Taxes, Duties, and Similar Debts | 559.00 | 559.00 | | 559.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 136.00 | 136.00 | | 136.00 |
VS Prepaid expenses | 132.00 | 132.00 | | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 332 663.00 | 332 663.00 | | 332 663.00 |
VW VAT | 66 157.00 | 66 157.00 | | 66 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 670.00 | 276 670.00 | | 276 670.00 |
| |
| 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 | 803.00 | 1 019.00 | | 803.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 59 800.00 | 71 986.00 | | 59 800.00 |
ST Other accounts | 52 310.00 | 37 343.00 | | 52 310.00 |
XQ Rental, rental and co-ownership charges | 2 778.00 | 3 042.00 | | 2 778.00 |
YT Subcontracting | 979 230.00 | 1 106 375.00 | | 979 230.00 |
YW Business tax | 1 528.00 | 897.00 | | 1 528.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 331.00 | 1 916.00 | | 2 331.00 |
YZ Total deductible VAT on goods and services | 208 004.00 | 224 290.00 | | 208 004.00 |
ZE Dividends | 235 953.00 | | | 235 953.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 094 118.00 | 1 218 745.00 | | 1 094 118.00 |
| |
| 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 | 1.00 | | | 1.00 |
