| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 148.00 | 148.00 | | 148.00 |
AR Technical installations, industrial equipment and tools | 12 061.00 | 12 061.00 | | 12 061.00 |
AT Other tangible assets | 36 564.00 | 36 564.00 | | 36 564.00 |
BH Other financial assets | 2 892.00 | | 2 892.00 | 2 892.00 |
BJ TOTAL (I) | 51 664.00 | 48 773.00 | 2 892.00 | 51 664.00 |
BT Goods | 6 046.00 | | 6 046.00 | 6 046.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 170 571.00 | | 170 571.00 | 170 571.00 |
BZ Other receivables | 1 053.00 | | 1 053.00 | 1 053.00 |
CF Cash and cash equivalents | 52 610.00 | | 52 610.00 | 52 610.00 |
CH Prepaid expenses | 3 266.00 | | 3 266.00 | 3 266.00 |
CJ TOTAL (II) | 233 547.00 | | 233 547.00 | 233 547.00 |
CO Grand total (0 to V) | 285 211.00 | 48 773.00 | 236 438.00 | 285 211.00 |
CP Shares due in less than one year | 2 892.00 | | | 2 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DC Revaluation differences | 1.00 | | | 1.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 61 058.00 | 52 491.00 | | 61 058.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 253.00 | 8 567.00 | | 7 253.00 |
DL TOTAL (I) | 112 311.00 | 105 058.00 | | 112 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 260.00 | | |
DX Trade payables and related accounts | 95 702.00 | 267 462.00 | | 95 702.00 |
DY Tax and social security liabilities | 28 250.00 | 85 213.00 | | 28 250.00 |
EA Other liabilities | 175.00 | | | 175.00 |
EC TOTAL (IV) | 124 127.00 | 352 935.00 | | 124 127.00 |
EE Grand total (I to V) | 236 438.00 | 457 993.00 | | 236 438.00 |
EG Accrued income and payables due within one year | 124 127.00 | 352 935.00 | | 124 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 378 924.00 | | 378 924.00 | 378 924.00 |
FG Production sold - services | 96 243.00 | | 96 243.00 | 96 243.00 |
FJ Net sales | 475 167.00 | | 475 167.00 | 475 167.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 811.00 | |
FR Total operating income (I) | | | 475 978.00 | |
FS Purchases of goods (including customs duties) | | | 354 229.00 | |
FT Inventory change (goods) | | | 5 986.00 | |
FW Other purchases and external expenses | | | 34 976.00 | |
FX Taxes, duties, and similar payments | | | 1 064.00 | |
FY Salaries and Wages | | | 56 317.00 | |
FZ Social Security Contributions | | | 18 822.00 | |
GE Other Expenses | | | 95.00 | |
GF Total Operating Expenses (II) | | | 471 489.00 | |
GG - OPERATING RESULT (I - II) | | | 4 489.00 | |
GL Other interest and similar income | | | 82.00 | |
GP Total financial income (V) | | | 82.00 | |
GR Interest and similar expenses | | | 1 083.00 | |
GU Total financial expenses (VI) | | | 1 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 815.00 | | |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
HA Exceptional income from management transactions | 5 204.00 | | | 5 204.00 |
HD Total exceptional income (VII) | 5 204.00 | | | 5 204.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 069.00 | | | 5 069.00 |
HK Income tax | 1 304.00 | 384.00 | | 1 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 481 264.00 | 629 470.00 | | 481 264.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 474 011.00 | 620 903.00 | | 474 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 253.00 | 8 567.00 | | 7 253.00 |
| |
| 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 | 51 664.00 | | | 51 664.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 3.00 | -4.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 892.00 | |
I4 DECREASES Grand Total | | | 51 664.00 | |
IO DECREASES Total including other intangible assets | | | 148.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 625.00 | |
KD ACQUISITIONS Total including other intangible assets | 148.00 | | | 148.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 625.00 | | | 48 625.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 892.00 | | | 2 892.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 773.00 | | | 48 773.00 |
PE DEPRECIATION Total including other intangible assets | 148.00 | | | 148.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 625.00 | | | 48 625.00 |
| |
| 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 | 95 702.00 | 95 702.00 | | 95 702.00 |
8C Staff and Related Accounts | 5 887.00 | 5 887.00 | | 5 887.00 |
8D Social Security and Other Social Organizations | 4 035.00 | 4 035.00 | | 4 035.00 |
8E Income Taxes | 1 304.00 | 1 304.00 | | 1 304.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175.00 | 175.00 | | 175.00 |
UT Other financial assets | 2 892.00 | 2 892.00 | | 2 892.00 |
UX Other trade receivables | 170 571.00 | 170 571.00 | | 170 571.00 |
VB VAT | 831.00 | 831.00 | | 831.00 |
VC Group and associates | 209.00 | 209.00 | | 209.00 |
VP Miscellaneous | 13.00 | 13.00 | | 13.00 |
VQ Other Taxes, Duties, and Similar Debts | | 1.00 | | |
VS Prepaid expenses | 3 266.00 | 3 266.00 | | 3 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 782.00 | 177 782.00 | | 177 782.00 |
VW VAT | 17 025.00 | 17 025.00 | | 17 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 127.00 | 124 127.00 | | 124 127.00 |
| |
| 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 | 607.00 | 1 303.00 | | 607.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 395.00 | 3 899.00 | | 4 395.00 |
ST Other accounts | 21 402.00 | 23 788.00 | | 21 402.00 |
XQ Rental, rental and co-ownership charges | 1 372.00 | 3 514.00 | | 1 372.00 |
YT Subcontracting | 7 807.00 | 14 333.00 | | 7 807.00 |
YW Business tax | 457.00 | 452.00 | | 457.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 064.00 | 1 755.00 | | 1 064.00 |
YY Amount of VAT collected | 94 846.00 | 91 541.00 | | 94 846.00 |
YZ Total deductible VAT on goods and services | 99 409.00 | 54 067.00 | | 99 409.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 976.00 | 45 534.00 | | 34 976.00 |
| |
| 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 | 3.00 | | | 3.00 |
