| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 246.00 | 17 246.00 | | 17 246.00 |
AT Other tangible assets | 23 566.00 | 19 337.00 | 4 229.00 | 23 566.00 |
BJ TOTAL (I) | 41 312.00 | 36 584.00 | 4 729.00 | 41 312.00 |
BX Customers and related accounts | 391 389.00 | | 391 389.00 | 391 389.00 |
BZ Other receivables | 28 075.00 | | 28 075.00 | 28 075.00 |
CF Cash and cash equivalents | 8 420.00 | | 8 420.00 | 8 420.00 |
CH Prepaid expenses | 750.00 | | 750.00 | 750.00 |
CJ TOTAL (II) | 428 633.00 | | 428 633.00 | 428 633.00 |
CO Grand total (0 to V) | 469 945.00 | 36 584.00 | 433 362.00 | 469 945.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 270.00 | 42 270.00 | | 42 270.00 |
DD Legal reserve (1) | 3 342.00 | | | 3 342.00 |
DH Retained earnings | 63 505.00 | -26 631.00 | | 63 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 211.00 | 93 478.00 | | 47 211.00 |
DL TOTAL (I) | 156 329.00 | 109 117.00 | | 156 329.00 |
DX Trade payables and related accounts | 47 101.00 | 13 947.00 | | 47 101.00 |
DY Tax and social security liabilities | 163 200.00 | 241 586.00 | | 163 200.00 |
DZ Fixed asset liabilities and related accounts | 5 064.00 | 5 668.00 | | 5 064.00 |
EA Other liabilities | 61 668.00 | 60 446.00 | | 61 668.00 |
EC TOTAL (IV) | 277 033.00 | 321 647.00 | | 277 033.00 |
EE Grand total (I to V) | 433 362.00 | 430 764.00 | | 433 362.00 |
EG Accrued income and payables due within one year | 277 033.00 | 321 647.00 | | 277 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 231 879.00 | | 1 231 879.00 | 1 231 879.00 |
FJ Net sales | 1 231 879.00 | | 1 231 879.00 | 1 231 879.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 231 882.00 | |
FW Other purchases and external expenses | | | 233 997.00 | |
FX Taxes, duties, and similar payments | | | 15 713.00 | |
FY Salaries and Wages | | | 735 516.00 | |
FZ Social Security Contributions | | | 192 895.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 775.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 181 898.00 | |
GG - OPERATING RESULT (I - II) | | | 49 984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 36 225.00 | | |
HD Total exceptional income (VII) | | 36 225.00 | | |
HE Exceptional expenses on management operations | 1 228.00 | 25 255.00 | | 1 228.00 |
HH Total exceptional expenses (VIII) | 1 228.00 | 25 255.00 | | 1 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 228.00 | 10 969.00 | | -1 228.00 |
HK Income tax | 1 544.00 | | | 1 544.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 231 882.00 | 1 375 791.00 | | 1 231 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 184 671.00 | 1 282 313.00 | | 1 184 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 211.00 | 93 478.00 | | 47 211.00 |
| |
| 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 | 41 312.00 | | 23 596 449.00 | 41 312.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 23 596 449.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | 23 596 449.00 | 41 312.00 | |
IN DECREASES Start-up, development, or research expenses | | 23 596 449.00 | | |
IO DECREASES Total including other intangible assets | | | 17 246.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 566.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 246.00 | | | 17 246.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 566.00 | | | 23 566.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 809.00 | 3 775.00 | | 32 809.00 |
PE DEPRECIATION Total including other intangible assets | 16 628.00 | 619.00 | | 16 628.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 181.00 | 3 156.00 | | 16 181.00 |
| |
| 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 | 47 101.00 | 47 101.00 | | 47 101.00 |
8C Staff and Related Accounts | 36 762.00 | 36 762.00 | | 36 762.00 |
8D Social Security and Other Social Organizations | 25 304.00 | 25 304.00 | | 25 304.00 |
8J Fixed Asset Liabilities and Related Accounts | 5 064.00 | 5 064.00 | | 5 064.00 |
8K Other liabilities (including liabilities related to repo transactions) | 61 668.00 | 61 668.00 | | 61 668.00 |
UX Other trade receivables | 391 389.00 | 391 389.00 | | 391 389.00 |
UY Staff and related accounts | 42.00 | 42.00 | | 42.00 |
UZ Social Security, other social security organizations | 1 105.00 | 1 105.00 | | 1 105.00 |
VB VAT | 299.00 | 299.00 | | 299.00 |
VM Income taxes | 1 956.00 | 1 956.00 | | 1 956.00 |
VP Miscellaneous | 7 103.00 | 7 103.00 | | 7 103.00 |
VQ Other Taxes, Duties, and Similar Debts | 63.00 | 63.00 | | 63.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 570.00 | 17 570.00 | | 17 570.00 |
VS Prepaid expenses | 750.00 | 750.00 | | 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 420 214.00 | 420 214.00 | | 420 214.00 |
VW VAT | 101 071.00 | 101 071.00 | | 101 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 033.00 | 277 033.00 | | 277 033.00 |
| |
| 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 | 14 709.00 | 21 004.00 | | 14 709.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 087.00 | 13 364.00 | | 18 087.00 |
ST Other accounts | 65 862.00 | 36 651.00 | | 65 862.00 |
XQ Rental, rental and co-ownership charges | 16 967.00 | 15 954.00 | | 16 967.00 |
YT Subcontracting | | 183.00 | | |
YU External personnel | 133 081.00 | 129 549.00 | | 133 081.00 |
YW Business tax | 1 004.00 | 1 524.00 | | 1 004.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 713.00 | 22 528.00 | | 15 713.00 |
YY Amount of VAT collected | 246 376.00 | 220 738.00 | | 246 376.00 |
YZ Total deductible VAT on goods and services | 37 121.00 | 29 517.00 | | 37 121.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 233 997.00 | 195 701.00 | | 233 997.00 |
