| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 766.00 | 3 766.00 | | 3 766.00 |
AT Other tangible assets | 6 939.00 | 6 043.00 | 896.00 | 6 939.00 |
BH Other financial assets | 5 637.00 | | 5 637.00 | 5 637.00 |
BJ TOTAL (I) | 16 343.00 | 9 810.00 | 6 533.00 | 16 343.00 |
BX Customers and related accounts | 6 334.00 | | 6 334.00 | 6 334.00 |
BZ Other receivables | 4 607.00 | | 4 607.00 | 4 607.00 |
CF Cash and cash equivalents | 209 415.00 | | 209 415.00 | 209 415.00 |
CH Prepaid expenses | 2 030.00 | | 2 030.00 | 2 030.00 |
CJ TOTAL (II) | 222 387.00 | | 222 387.00 | 222 387.00 |
CO Grand total (0 to V) | 238 731.00 | 9 810.00 | 228 920.00 | 238 731.00 |
| |
| 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 |
DH Retained earnings | 110 445.00 | 100 067.00 | | 110 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 690.00 | 10 377.00 | | 31 690.00 |
DL TOTAL (I) | 150 935.00 | 119 245.00 | | 150 935.00 |
DX Trade payables and related accounts | 56 853.00 | 53 218.00 | | 56 853.00 |
DY Tax and social security liabilities | 17 241.00 | 9 622.00 | | 17 241.00 |
EA Other liabilities | 3 890.00 | 759.00 | | 3 890.00 |
EC TOTAL (IV) | 77 985.00 | 63 600.00 | | 77 985.00 |
EE Grand total (I to V) | 228 920.00 | 182 845.00 | | 228 920.00 |
EG Accrued income and payables due within one year | 77 985.00 | 63 600.00 | | 77 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 202 788.00 | 259 440.00 | 462 229.00 | 202 788.00 |
FJ Net sales | 202 788.00 | 259 440.00 | 462 229.00 | 202 788.00 |
FQ Other income | | | 129.00 | |
FR Total operating income (I) | | | 462 359.00 | |
FW Other purchases and external expenses | | | 374 962.00 | |
FX Taxes, duties, and similar payments | | | 555.00 | |
FY Salaries and Wages | | | 36 744.00 | |
FZ Social Security Contributions | | | 11 927.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 224.00 | |
GE Other Expenses | | | 441.00 | |
GF Total Operating Expenses (II) | | | 424 854.00 | |
GG - OPERATING RESULT (I - II) | | | 37 504.00 | |
GN Positive exchange differences | | | 398.00 | |
GP Total financial income (V) | | | 398.00 | |
GS Negative differences of foreign exchange | | | 619.00 | |
GU Total financial expenses (VI) | | | 619.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 88.00 | | |
HH Total exceptional expenses (VIII) | | 88.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -88.00 | | |
HK Income tax | 5 593.00 | 1 501.00 | | 5 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 462 757.00 | 497 942.00 | | 462 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 431 066.00 | 487 564.00 | | 431 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 690.00 | 10 377.00 | | 31 690.00 |
| |
| 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 | 16 343.00 | | | 16 343.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 637.00 | |
I4 DECREASES Grand Total | | | 16 343.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IO DECREASES Total including other intangible assets | | | 3 766.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 939.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 766.00 | | | 3 766.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 939.00 | | | 6 939.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 637.00 | | | 5 637.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 586.00 | 224.00 | | 9 586.00 |
PE DEPRECIATION Total including other intangible assets | 3 766.00 | | | 3 766.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 819.00 | 224.00 | | 5 819.00 |
| |
| 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 | 56 853.00 | 56 853.00 | | 56 853.00 |
8C Staff and Related Accounts | 4 526.00 | 4 526.00 | | 4 526.00 |
8D Social Security and Other Social Organizations | 4 580.00 | 4 580.00 | | 4 580.00 |
8E Income Taxes | 5 593.00 | 5 593.00 | | 5 593.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 208.00 | 2 208.00 | | 2 208.00 |
UT Other financial assets | 5 637.00 | | 5 637.00 | 5 637.00 |
UX Other trade receivables | 6 334.00 | 6 334.00 | | 6 334.00 |
VB VAT | 4 067.00 | 4 067.00 | | 4 067.00 |
VI Group and Associates | 1 682.00 | 1 682.00 | | 1 682.00 |
VQ Other Taxes, Duties, and Similar Debts | 670.00 | 670.00 | | 670.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 540.00 | 540.00 | | 540.00 |
VS Prepaid expenses | 2 030.00 | 2 030.00 | | 2 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 609.00 | 12 972.00 | 5 637.00 | 18 609.00 |
VW VAT | 1 871.00 | 1 871.00 | | 1 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 985.00 | 77 985.00 | | 77 985.00 |
| |
| 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 | 360.00 | 330.00 | | 360.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 181 115.00 | 168 341.00 | | 181 115.00 |
ST Other accounts | 41 344.00 | 56 147.00 | | 41 344.00 |
XQ Rental, rental and co-ownership charges | 36 552.00 | 28 033.00 | | 36 552.00 |
YT Subcontracting | 115 950.00 | 188 056.00 | | 115 950.00 |
YW Business tax | 195.00 | 462.00 | | 195.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 555.00 | 792.00 | | 555.00 |
YY Amount of VAT collected | 57 330.00 | 51 017.00 | | 57 330.00 |
YZ Total deductible VAT on goods and services | 65 058.00 | 81 423.00 | | 65 058.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 374 962.00 | 440 578.00 | | 374 962.00 |
| |
| 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 |
