| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 334.00 | 2 334.00 | | 2 334.00 |
AR Technical installations, industrial equipment and tools | 1 814.00 | 1 114.00 | 699.00 | 1 814.00 |
AT Other tangible assets | 21 005.00 | 12 347.00 | 8 658.00 | 21 005.00 |
BH Other financial assets | 99.00 | | 99.00 | 99.00 |
BJ TOTAL (I) | 74 789.00 | 15 796.00 | 58 994.00 | 74 789.00 |
BZ Other receivables | 1 955.00 | | 1 955.00 | 1 955.00 |
CF Cash and cash equivalents | 70 594.00 | | 70 594.00 | 70 594.00 |
CJ TOTAL (II) | 72 549.00 | | 72 549.00 | 72 549.00 |
CO Grand total (0 to V) | 147 338.00 | 15 796.00 | 131 543.00 | 147 338.00 |
CU Other investments | 49 538.00 | | 49 538.00 | 49 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | | | 1 200.00 |
DH Retained earnings | 57 874.00 | | | 57 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 723.00 | | | 29 723.00 |
DL TOTAL (I) | 100 797.00 | | | 100 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 691.00 | | | 691.00 |
DX Trade payables and related accounts | 18 775.00 | | | 18 775.00 |
DY Tax and social security liabilities | 11 280.00 | | | 11 280.00 |
EC TOTAL (IV) | 30 746.00 | | | 30 746.00 |
EE Grand total (I to V) | 131 543.00 | | | 131 543.00 |
EG Accrued income and payables due within one year | 30 256.00 | | | 30 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 927.00 | | 73 927.00 | 73 927.00 |
FJ Net sales | 73 927.00 | | 73 927.00 | 73 927.00 |
FR Total operating income (I) | | | 73 927.00 | |
FW Other purchases and external expenses | | | 24 708.00 | |
FX Taxes, duties, and similar payments | | | 620.00 | |
FY Salaries and Wages | | | 9 070.00 | |
FZ Social Security Contributions | | | 3 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 271.00 | |
GF Total Operating Expenses (II) | | | 40 031.00 | |
GG - OPERATING RESULT (I - II) | | | 33 896.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 100.00 | | | 1 100.00 |
HD Total exceptional income (VII) | 1 100.00 | | | 1 100.00 |
HE Exceptional expenses on management operations | 24.00 | | | 24.00 |
HH Total exceptional expenses (VIII) | 24.00 | | | 24.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 076.00 | | | 1 076.00 |
HK Income tax | 5 249.00 | | | 5 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 027.00 | | | 75 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 304.00 | | | 45 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 723.00 | | | 29 723.00 |
| |
| 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 | 71 610.00 | | 3 180.00 | 71 610.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 334.00 | | | 2 334.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49 637.00 | |
I4 DECREASES Grand Total | | | 74 789.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 334.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 818.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 738.00 | | 3 081.00 | 19 738.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 538.00 | | 99.00 | 49 538.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 525.00 | 2 271.00 | | 13 525.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 334.00 | | | 2 334.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 191.00 | 2 271.00 | | 11 191.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 490.00 | | 490.00 | 490.00 |
8B Suppliers and Related Accounts | 18 775.00 | 18 775.00 | | 18 775.00 |
8C Staff and Related Accounts | 690.00 | 690.00 | | 690.00 |
8D Social Security and Other Social Organizations | 2 171.00 | 2 171.00 | | 2 171.00 |
UT Other financial assets | 99.00 | | 99.00 | 99.00 |
VB VAT | 3.00 | 3.00 | | 3.00 |
VI Group and Associates | 201.00 | 201.00 | | 201.00 |
VM Income taxes | 1 952.00 | 1 952.00 | | 1 952.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 704.00 | 7 704.00 | | 7 704.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 054.00 | 1 955.00 | 99.00 | 2 054.00 |
VW VAT | 714.00 | 714.00 | | 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 746.00 | 30 256.00 | 490.00 | 30 746.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 591.00 | | | 3 591.00 |
ST Other accounts | 18 871.00 | | | 18 871.00 |
XQ Rental, rental and co-ownership charges | 2 246.00 | | | 2 246.00 |
YW Business tax | 620.00 | | | 620.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 620.00 | | | 620.00 |
YY Amount of VAT collected | 14 785.00 | | | 14 785.00 |
ZE Dividends | 14 493.00 | | | 14 493.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 708.00 | | | 24 708.00 |
