| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 587 230.00 | | 587 230.00 | 587 230.00 |
BX Customers and related accounts | 214 024.00 | | 214 024.00 | 214 024.00 |
BZ Other receivables | 54 184.00 | | 54 184.00 | 54 184.00 |
CF Cash and cash equivalents | 46 799.00 | | 46 799.00 | 46 799.00 |
CJ TOTAL (II) | 315 007.00 | | 315 007.00 | 315 007.00 |
CO Grand total (0 to V) | 902 238.00 | | 902 238.00 | 902 238.00 |
CU Other investments | 587 230.00 | | 587 230.00 | 587 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 031.00 | 26 031.00 | | 26 031.00 |
DB Share, merger, contribution premiums, etc. | 298 679.00 | 298 679.00 | | 298 679.00 |
DD Legal reserve (1) | 2 603.00 | 2 603.00 | | 2 603.00 |
DG Other reserves | 24 439.00 | 24 439.00 | | 24 439.00 |
DH Retained earnings | 39 067.00 | 1 285.00 | | 39 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 365.00 | 37 782.00 | | 32 365.00 |
DK Regulated provisions | 429.00 | 429.00 | | 429.00 |
DL TOTAL (I) | 423 613.00 | 391 248.00 | | 423 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175 907.00 | 138 373.00 | | 175 907.00 |
DX Trade payables and related accounts | 142 471.00 | 124 997.00 | | 142 471.00 |
DY Tax and social security liabilities | 59 722.00 | 41 130.00 | | 59 722.00 |
EA Other liabilities | 100 525.00 | 38 807.00 | | 100 525.00 |
EC TOTAL (IV) | 478 625.00 | 343 306.00 | | 478 625.00 |
EE Grand total (I to V) | 902 238.00 | 734 555.00 | | 902 238.00 |
EG Accrued income and payables due within one year | 478 625.00 | | | 478 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 459 731.00 | 19 200.00 | 478 931.00 | 459 731.00 |
FJ Net sales | 459 731.00 | 19 200.00 | 478 931.00 | 459 731.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 996.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 482 959.00 | |
FW Other purchases and external expenses | | | 183 943.00 | |
FX Taxes, duties, and similar payments | | | 2 620.00 | |
FY Salaries and Wages | | | 166 440.00 | |
FZ Social Security Contributions | | | 74 087.00 | |
GE Other Expenses | | | 581.00 | |
GF Total Operating Expenses (II) | | | 427 672.00 | |
GG - OPERATING RESULT (I - II) | | | 55 287.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | 2 497.00 | |
GU Total financial expenses (VI) | | | 2 497.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 795.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 996.00 | 1 085.00 | | 3 996.00 |
A2 TOTAL ASSETS | 43 769.00 | 38 861.00 | | 43 769.00 |
HE Exceptional expenses on management operations | 14 718.00 | | | 14 718.00 |
HH Total exceptional expenses (VIII) | 14 718.00 | | | 14 718.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 718.00 | | | -14 718.00 |
HK Income tax | 5 712.00 | 6 426.00 | | 5 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 482 964.00 | 432 149.00 | | 482 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 450 599.00 | 394 368.00 | | 450 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 365.00 | 37 782.00 | | 32 365.00 |
| |
| 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 | 587 230.00 | | | 587 230.00 |
I3 DECREASES Total Financial Fixed Assets | | | 587 230.00 | |
I4 DECREASES Grand Total | | | 587 230.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 587 230.00 | | | 587 230.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 429.00 | | | 429.00 |
7C Grand total | 429.00 | | | 429.00 |
| |
| 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 | 142 471.00 | 142 471.00 | | 142 471.00 |
8C Staff and Related Accounts | 2 162.00 | 2 162.00 | | 2 162.00 |
8D Social Security and Other Social Organizations | 27 142.00 | 27 142.00 | | 27 142.00 |
8E Income Taxes | 1 194.00 | 1 194.00 | | 1 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100 525.00 | 100 525.00 | | 100 525.00 |
UX Other trade receivables | 214 024.00 | 214 024.00 | | 214 024.00 |
UY Staff and related accounts | 1 300.00 | 1 300.00 | | 1 300.00 |
VB VAT | 46 596.00 | 46 596.00 | | 46 596.00 |
VI Group and Associates | 175 907.00 | 175 907.00 | | 175 907.00 |
VM Income taxes | 716.00 | 716.00 | | 716.00 |
VQ Other Taxes, Duties, and Similar Debts | 594.00 | 594.00 | | 594.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 573.00 | 5 573.00 | | 5 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 268 209.00 | 268 209.00 | | 268 209.00 |
VW VAT | 28 629.00 | 28 629.00 | | 28 629.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 478 625.00 | 478 625.00 | | 478 625.00 |
| |
| 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 | 2 620.00 | 2 819.00 | | 2 620.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 107 464.00 | 132 710.00 | | 107 464.00 |
ST Other accounts | 76 480.00 | 57 050.00 | | 76 480.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 620.00 | 2 819.00 | | 2 620.00 |
YY Amount of VAT collected | 73 278.00 | 72 524.00 | | 73 278.00 |
YZ Total deductible VAT on goods and services | 13 524.00 | 19 589.00 | | 13 524.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 183 943.00 | 189 760.00 | | 183 943.00 |
