| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 482.00 | 3 482.00 | | 3 482.00 |
AR Technical installations, industrial equipment and tools | 50 603.00 | 48 227.00 | 2 376.00 | 50 603.00 |
AT Other tangible assets | 76 831.00 | 59 899.00 | 16 932.00 | 76 831.00 |
BD Other fixed assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 130 993.00 | 111 609.00 | 19 383.00 | 130 993.00 |
BT Goods | 30 605.00 | 5 032.00 | 25 573.00 | 30 605.00 |
BV Advances and down payments on orders | 20.00 | | 20.00 | 20.00 |
BX Customers and related accounts | 8 011.00 | | 8 011.00 | 8 011.00 |
BZ Other receivables | 6 498.00 | | 6 498.00 | 6 498.00 |
CF Cash and cash equivalents | 178 703.00 | | 178 703.00 | 178 703.00 |
CH Prepaid expenses | 1 676.00 | | 1 676.00 | 1 676.00 |
CJ TOTAL (II) | 225 516.00 | 5 032.00 | 220 484.00 | 225 516.00 |
CO Grand total (0 to V) | 356 509.00 | 116 641.00 | 239 867.00 | 356 509.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 326.00 | | | 326.00 |
DH Retained earnings | 180 370.00 | | | 180 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 578.00 | | | 11 578.00 |
DL TOTAL (I) | 200 659.00 | | | 200 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 901.00 | | | 2 901.00 |
DX Trade payables and related accounts | 18 898.00 | | | 18 898.00 |
DY Tax and social security liabilities | 16 170.00 | | | 16 170.00 |
EA Other liabilities | 1 237.00 | | | 1 237.00 |
EC TOTAL (IV) | 39 208.00 | | | 39 208.00 |
EE Grand total (I to V) | 239 867.00 | | | 239 867.00 |
EG Accrued income and payables due within one year | 39 208.00 | | | 39 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 229 592.00 | | 229 592.00 | 229 592.00 |
FJ Net sales | 229 592.00 | | 229 592.00 | 229 592.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 224.00 | |
FR Total operating income (I) | | | 233 817.00 | |
FS Purchases of goods (including customs duties) | | | 65 247.00 | |
FT Inventory change (goods) | | | 3 724.00 | |
FW Other purchases and external expenses | | | 71 225.00 | |
FX Taxes, duties, and similar payments | | | 876.00 | |
FY Salaries and Wages | | | 54 131.00 | |
FZ Social Security Contributions | | | 16 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 932.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 032.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 220 429.00 | |
GG - OPERATING RESULT (I - II) | | | 13 387.00 | |
GL Other interest and similar income | | | 166.00 | |
GP Total financial income (V) | | | 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 609.00 | | | 609.00 |
HK Income tax | 1 976.00 | | | 1 976.00 |
HL TOTAL REVENUE (I + III + V + VII) | 233 983.00 | | | 233 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 405.00 | | | 222 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 578.00 | | | 11 578.00 |
| |
| 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 | 130 993.00 | | | 130 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75.00 | |
I4 DECREASES Grand Total | | | 130 993.00 | |
IO DECREASES Total including other intangible assets | | | 3 482.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 127 435.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 482.00 | | | 3 482.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 127 435.00 | | | 127 435.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 75.00 | | | 75.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 107 677.00 | 3 932.00 | | 107 677.00 |
PE DEPRECIATION Total including other intangible assets | 3 482.00 | | | 3 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 194.00 | 3 932.00 | | 104 194.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 3 615.00 | 5 032.00 | 3 615.00 | 3 615.00 |
7B Total provisions for depreciation | 3 615.00 | 5 032.00 | 3 615.00 | 3 615.00 |
7C Grand total | 3 615.00 | 5 032.00 | 3 615.00 | 3 615.00 |
UE of which provisions and reversals: - Operating | | 5 032.00 | 3 615.00 | |
| |
| 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 | 18 898.00 | 18 898.00 | | 18 898.00 |
8C Staff and Related Accounts | 6 151.00 | 6 151.00 | | 6 151.00 |
8D Social Security and Other Social Organizations | 6 152.00 | 6 152.00 | | 6 152.00 |
8E Income Taxes | 1 976.00 | 1 976.00 | | 1 976.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 237.00 | 1 237.00 | | 1 237.00 |
UX Other trade receivables | 8 011.00 | 8 011.00 | | 8 011.00 |
VB VAT | 6 498.00 | 6 498.00 | | 6 498.00 |
VI Group and Associates | 2 901.00 | 2 901.00 | | 2 901.00 |
VS Prepaid expenses | 1 676.00 | 1 676.00 | | 1 676.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 186.00 | 16 186.00 | | 16 186.00 |
VW VAT | 1 891.00 | 1 891.00 | | 1 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 208.00 | 39 208.00 | | 39 208.00 |
| |
| 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 | 346.00 | | | 346.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 28 343.00 | | | 28 343.00 |
ST Other accounts | 16 086.00 | | | 16 086.00 |
XQ Rental, rental and co-ownership charges | 26 795.00 | | | 26 795.00 |
YW Business tax | 530.00 | | | 530.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 876.00 | | | 876.00 |
YY Amount of VAT collected | 45 918.00 | | | 45 918.00 |
YZ Total deductible VAT on goods and services | 30 863.00 | | | 30 863.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 225.00 | | | 71 225.00 |
| |
| 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 |
