| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 400.00 | 6 400.00 | | 6 400.00 |
AF Concessions, Patents and Similar Rights | 7 324.00 | 7 324.00 | | 7 324.00 |
AH Goodwill | 168 000.00 | | 168 000.00 | 168 000.00 |
AJ Other Intangible Assets | 87 000.00 | | 87 000.00 | 87 000.00 |
AT Other tangible assets | 40 007.00 | 31 012.00 | 8 995.00 | 40 007.00 |
BH Other financial assets | 751.00 | | 751.00 | 751.00 |
BJ TOTAL (I) | 318 378.00 | 44 736.00 | 273 642.00 | 318 378.00 |
BX Customers and related accounts | 10 491.00 | | 10 491.00 | 10 491.00 |
BZ Other receivables | 2 031.00 | | 2 031.00 | 2 031.00 |
CF Cash and cash equivalents | 816 668.00 | | 816 668.00 | 816 668.00 |
CH Prepaid expenses | 270.00 | | 270.00 | 270.00 |
CJ TOTAL (II) | 829 461.00 | | 829 461.00 | 829 461.00 |
CO Grand total (0 to V) | 1 147 840.00 | 44 736.00 | 1 103 103.00 | 1 147 840.00 |
CU Other investments | 8 896.00 | | 8 896.00 | 8 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 110 778.00 | | | 110 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 378.00 | | | 27 378.00 |
DL TOTAL (I) | 149 157.00 | | | 149 157.00 |
DU Loans and Debts from Credit Institutions (3) | 86 980.00 | | | 86 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 308.00 | | | 5 308.00 |
DX Trade payables and related accounts | 4 751.00 | | | 4 751.00 |
DY Tax and social security liabilities | 61 636.00 | | | 61 636.00 |
EA Other liabilities | 795 269.00 | | | 795 269.00 |
EC TOTAL (IV) | 953 946.00 | | | 953 946.00 |
EE Grand total (I to V) | 1 103 103.00 | | | 1 103 103.00 |
EG Accrued income and payables due within one year | 876 862.00 | | | 876 862.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 895.00 | | | 9 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 370 905.00 | | 370 905.00 | 370 905.00 |
FJ Net sales | 370 905.00 | | 370 905.00 | 370 905.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 008.00 | |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 371 956.00 | |
FW Other purchases and external expenses | | | 125 447.00 | |
FX Taxes, duties, and similar payments | | | 5 358.00 | |
FY Salaries and Wages | | | 155 988.00 | |
FZ Social Security Contributions | | | 48 410.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 783.00 | |
GE Other Expenses | | | 676.00 | |
GF Total Operating Expenses (II) | | | 338 664.00 | |
GG - OPERATING RESULT (I - II) | | | 33 291.00 | |
GR Interest and similar expenses | | | 2 918.00 | |
GU Total financial expenses (VI) | | | 2 918.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 918.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 008.00 | | | 1 008.00 |
A2 TOTAL ASSETS | 11 867.00 | | | 11 867.00 |
HA Exceptional income from management transactions | 1 907.00 | | | 1 907.00 |
HD Total exceptional income (VII) | 1 907.00 | | | 1 907.00 |
HE Exceptional expenses on management operations | 393.00 | | | 393.00 |
HH Total exceptional expenses (VIII) | 393.00 | | | 393.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 513.00 | | | 1 513.00 |
HK Income tax | 4 509.00 | | | 4 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 373 863.00 | | | 373 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 346 485.00 | | | 346 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 378.00 | | | 27 378.00 |
| |
| 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 | 321 758.00 | | | 321 758.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 400.00 | | | 6 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 647.00 | |
I4 DECREASES Grand Total | | 3 380.00 | 318 378.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 400.00 | |
IO DECREASES Total including other intangible assets | | 380.00 | 262 324.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 000.00 | 40 007.00 | |
KD ACQUISITIONS Total including other intangible assets | 262 704.00 | | | 262 704.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 007.00 | | | 43 007.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 647.00 | | | 9 647.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 332.00 | 2 783.00 | 3 380.00 | 45 332.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 400.00 | | | 6 400.00 |
PE DEPRECIATION Total including other intangible assets | 7 704.00 | | 380.00 | 7 704.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 228.00 | 2 783.00 | 3 000.00 | 31 228.00 |
| |
| 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 | 4 751.00 | 4 751.00 | | 4 751.00 |
8C Staff and Related Accounts | 14 292.00 | 14 292.00 | | 14 292.00 |
8D Social Security and Other Social Organizations | 29 100.00 | 29 100.00 | | 29 100.00 |
8E Income Taxes | 3 741.00 | 3 741.00 | | 3 741.00 |
8K Other liabilities (including liabilities related to repo transactions) | 795 269.00 | 795 269.00 | | 795 269.00 |
UT Other financial assets | 751.00 | | 751.00 | 751.00 |
UX Other trade receivables | 10 491.00 | 10 491.00 | | 10 491.00 |
UZ Social Security, other social security organizations | 755.00 | 755.00 | | 755.00 |
VB VAT | 883.00 | 883.00 | | 883.00 |
VG Loans with a maturity of up to one year at origin | 9 895.00 | 9 895.00 | | 9 895.00 |
VH Loans with a maturity of more than one year at origin | 77 084.00 | | | 77 084.00 |
VI Group and Associates | 5 308.00 | 5 308.00 | | 5 308.00 |
VK Loans repaid during the year | 30 762.00 | | | 30 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 056.00 | 1 056.00 | | 1 056.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 392.00 | 392.00 | | 392.00 |
VS Prepaid expenses | 270.00 | 270.00 | | 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 544.00 | 12 793.00 | 751.00 | 13 544.00 |
VW VAT | 13 446.00 | 13 446.00 | | 13 446.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 953 946.00 | 876 862.00 | | 953 946.00 |
| |
| 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 | 3 244.00 | | | 3 244.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 24 266.00 | | | 24 266.00 |
ST Other accounts | 60 502.00 | | | 60 502.00 |
XQ Rental, rental and co-ownership charges | 28 123.00 | | | 28 123.00 |
YT Subcontracting | 7 312.00 | | | 7 312.00 |
YV Retrocessions of fees, commissions and brokerage | 5 242.00 | | | 5 242.00 |
YW Business tax | 2 114.00 | | | 2 114.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 358.00 | | | 5 358.00 |
YY Amount of VAT collected | 73 920.00 | | | 73 920.00 |
YZ Total deductible VAT on goods and services | 12 557.00 | | | 12 557.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 125 447.00 | | | 125 447.00 |
| |
| 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 | 7.00 | | | 7.00 |
