| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 21 820.00 | 1 232.00 | 20 588.00 | 21 820.00 |
AT Other tangible assets | 21 008.00 | 19 220.00 | 1 788.00 | 21 008.00 |
BF Loans | 3 000.00 | | 3 000.00 | 3 000.00 |
BH Other financial assets | 7 710.00 | | 7 710.00 | 7 710.00 |
BJ TOTAL (I) | 53 538.00 | 20 453.00 | 33 086.00 | 53 538.00 |
BX Customers and related accounts | 154 970.00 | | 154 970.00 | 154 970.00 |
BZ Other receivables | 37 036.00 | | 37 036.00 | 37 036.00 |
CF Cash and cash equivalents | 137 866.00 | | 137 866.00 | 137 866.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 329 871.00 | | 329 871.00 | 329 871.00 |
CO Grand total (0 to V) | 383 410.00 | 20 453.00 | 362 957.00 | 383 410.00 |
CP Shares due in less than one year | 10 710.00 | | | 10 710.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 039.00 | 67 582.00 | | 87 039.00 |
DL TOTAL (I) | 95 839.00 | 76 382.00 | | 95 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 133.00 | | |
DX Trade payables and related accounts | 156 838.00 | 84 456.00 | | 156 838.00 |
DY Tax and social security liabilities | 110 280.00 | 103 451.00 | | 110 280.00 |
EC TOTAL (IV) | 267 118.00 | 188 040.00 | | 267 118.00 |
EE Grand total (I to V) | 362 957.00 | 264 422.00 | | 362 957.00 |
EG Accrued income and payables due within one year | 267 118.00 | 188 040.00 | | 267 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 205 420.00 | | 2 205 420.00 | 2 205 420.00 |
FJ Net sales | 2 205 420.00 | | 2 205 420.00 | 2 205 420.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 205 420.00 | |
FU Purchases of raw materials and other supplies | | | 4 144.00 | |
FW Other purchases and external expenses | | | 1 422 628.00 | |
FX Taxes, duties, and similar payments | | | 3 983.00 | |
FY Salaries and Wages | | | 555 768.00 | |
FZ Social Security Contributions | | | 82 725.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 802.00 | |
GE Other Expenses | | | -10.00 | |
GF Total Operating Expenses (II) | | | 2 073 040.00 | |
GG - OPERATING RESULT (I - II) | | | 132 379.00 | |
GR Interest and similar expenses | | | 17 696.00 | |
GU Total financial expenses (VI) | | | 17 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 696.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 925.00 | 4 619.00 | | 4 925.00 |
HH Total exceptional expenses (VIII) | 4 925.00 | 4 619.00 | | 4 925.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 925.00 | -4 619.00 | | -4 925.00 |
HK Income tax | 22 720.00 | 13 740.00 | | 22 720.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 205 420.00 | 1 326 985.00 | | 2 205 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 118 381.00 | 1 259 403.00 | | 2 118 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 039.00 | 67 582.00 | | 87 039.00 |
HP References: Equipment leasing | 15 419.00 | 9 658.00 | | 15 419.00 |
| |
| 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 | 26 528.00 | | 27 010.00 | 26 528.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 710.00 | |
I4 DECREASES Grand Total | | | 53 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 828.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 008.00 | | 21 820.00 | 21 008.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 520.00 | | 5 190.00 | 5 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 650.00 | 3 802.00 | | 16 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 650.00 | 3 802.00 | | 16 650.00 |
| |
| 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 | 156 838.00 | 156 838.00 | | 156 838.00 |
8C Staff and Related Accounts | 35 913.00 | 35 913.00 | | 35 913.00 |
8D Social Security and Other Social Organizations | 40 585.00 | 40 585.00 | | 40 585.00 |
UP Loans | 3 000.00 | 3 000.00 | | 3 000.00 |
UT Other financial assets | 7 710.00 | 7 710.00 | | 7 710.00 |
UX Other trade receivables | 154 970.00 | 154 970.00 | | 154 970.00 |
UY Staff and related accounts | 468.00 | 468.00 | | 468.00 |
VB VAT | 19 996.00 | 19 996.00 | | 19 996.00 |
VI Group and Associates | 16 352.00 | 16 352.00 | | 16 352.00 |
VM Income taxes | 10 404.00 | 10 404.00 | | 10 404.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 960.00 | 16 960.00 | | 16 960.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 168.00 | 6 168.00 | | 6 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 716.00 | 202 716.00 | | 202 716.00 |
VW VAT | 470.00 | 470.00 | | 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 118.00 | 267 118.00 | | 267 118.00 |
| |
| 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 | 1 881.00 | 2 041.00 | | 1 881.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 318.00 | 8 727.00 | | 10 318.00 |
ST Other accounts | 91 847.00 | 59 897.00 | | 91 847.00 |
XQ Rental, rental and co-ownership charges | 60 866.00 | 9 755.00 | | 60 866.00 |
YQ Equipment leasing commitment | 15 419.00 | 9 658.00 | | 15 419.00 |
YT Subcontracting | 1 259 596.00 | 724 488.00 | | 1 259 596.00 |
YW Business tax | 2 102.00 | 1 949.00 | | 2 102.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 983.00 | 3 990.00 | | 3 983.00 |
YY Amount of VAT collected | 415.00 | | | 415.00 |
YZ Total deductible VAT on goods and services | 273 353.00 | 153 241.00 | | 273 353.00 |
ZE Dividends | 67 582.00 | | | 67 582.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 422 628.00 | 802 867.00 | | 1 422 628.00 |
| |
| 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 | 18.00 | | | 18.00 |
