| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 165.00 | 165.00 | | 165.00 |
AT Other tangible assets | 6 969.00 | 2 249.00 | 4 720.00 | 6 969.00 |
BH Other financial assets | 1 350.00 | | 1 350.00 | 1 350.00 |
BJ TOTAL (I) | 11 914.00 | 2 414.00 | 9 500.00 | 11 914.00 |
BT Goods | 3 631.00 | | 3 631.00 | 3 631.00 |
BX Customers and related accounts | 143 175.00 | | 143 175.00 | 143 175.00 |
BZ Other receivables | 167 904.00 | | 167 904.00 | 167 904.00 |
CF Cash and cash equivalents | 86.00 | | 86.00 | 86.00 |
CH Prepaid expenses | 3 605.00 | | 3 605.00 | 3 605.00 |
CJ TOTAL (II) | 318 402.00 | | 318 402.00 | 318 402.00 |
CO Grand total (0 to V) | 330 315.00 | 2 414.00 | 327 902.00 | 330 315.00 |
CP Shares due in less than one year | 1 350.00 | | | 1 350.00 |
CU Other investments | 3 430.00 | | 3 430.00 | 3 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 207 600.00 | 191 600.00 | | 207 600.00 |
DH Retained earnings | 369.00 | 313.00 | | 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 351.00 | 16 056.00 | | 9 351.00 |
DJ Investment subsidies | 176.00 | 396.00 | | 176.00 |
DL TOTAL (I) | 221 896.00 | 212 765.00 | | 221 896.00 |
DU Loans and Debts from Credit Institutions (3) | 603.00 | 1 027.00 | | 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7.00 | 11.00 | | 7.00 |
DX Trade payables and related accounts | 22 803.00 | 23 236.00 | | 22 803.00 |
DY Tax and social security liabilities | 49 516.00 | 57 461.00 | | 49 516.00 |
EA Other liabilities | 33 077.00 | 16 927.00 | | 33 077.00 |
EC TOTAL (IV) | 106 005.00 | 98 661.00 | | 106 005.00 |
EE Grand total (I to V) | 327 902.00 | 311 426.00 | | 327 902.00 |
EG Accrued income and payables due within one year | 106 005.00 | 98 661.00 | | 106 005.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 121.00 | | | 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 157.00 | | 14 157.00 | 14 157.00 |
FG Production sold - services | 130 895.00 | | 130 895.00 | 130 895.00 |
FJ Net sales | 145 052.00 | | 145 052.00 | 145 052.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 665.00 | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 148 765.00 | |
FS Purchases of goods (including customs duties) | | | 8 316.00 | |
FT Inventory change (goods) | | | 1 602.00 | |
FU Purchases of raw materials and other supplies | | | 245.00 | |
FW Other purchases and external expenses | | | 51 307.00 | |
FX Taxes, duties, and similar payments | | | 1 159.00 | |
FY Salaries and Wages | | | 46 206.00 | |
FZ Social Security Contributions | | | 23 681.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 640.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 5 647.00 | |
GF Total Operating Expenses (II) | | | 138 805.00 | |
GG - OPERATING RESULT (I - II) | | | 9 960.00 | |
GR Interest and similar expenses | | | 108.00 | |
GU Total financial expenses (VI) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 852.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 6 848.00 | 6 597.00 | | 6 848.00 |
A4 Equity method investments | 2 080.00 | | | 2 080.00 |
HA Exceptional income from management transactions | 1 990.00 | 250.00 | | 1 990.00 |
HB Exceptional income from capital transactions | 220.00 | 220.00 | | 220.00 |
HD Total exceptional income (VII) | 2 210.00 | 470.00 | | 2 210.00 |
HE Exceptional expenses on management operations | 918.00 | 1 004.00 | | 918.00 |
HH Total exceptional expenses (VIII) | 918.00 | 1 004.00 | | 918.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 292.00 | -534.00 | | 1 292.00 |
HK Income tax | 1 793.00 | 2 825.00 | | 1 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 975.00 | 149 340.00 | | 150 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 624.00 | 133 284.00 | | 141 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 351.00 | 16 056.00 | | 9 351.00 |
| |
| 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 | 7 014.00 | | 4 900.00 | 7 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 780.00 | |
I4 DECREASES Grand Total | | | 11 914.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 134.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 234.00 | | 4 900.00 | 2 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 780.00 | | | 4 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 774.00 | 640.00 | | 1 774.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 774.00 | 640.00 | | 1 774.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 665.00 | | 3 665.00 | 3 665.00 |
7B Total provisions for depreciation | 3 665.00 | | 3 665.00 | 3 665.00 |
7C Grand total | 3 665.00 | | 3 665.00 | 3 665.00 |
UE of which provisions and reversals: - Operating | | | 3 665.00 | |
| |
| 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 | 22 803.00 | 22 803.00 | | 22 803.00 |
8C Staff and Related Accounts | 10 865.00 | 10 865.00 | | 10 865.00 |
8D Social Security and Other Social Organizations | 7 607.00 | 7 607.00 | | 7 607.00 |
8E Income Taxes | 1 793.00 | 1 793.00 | | 1 793.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 077.00 | 33 077.00 | | 33 077.00 |
UT Other financial assets | 1 350.00 | 1 350.00 | | 1 350.00 |
UX Other trade receivables | 143 175.00 | 143 175.00 | | 143 175.00 |
UZ Social Security, other social security organizations | 1 173.00 | 1 173.00 | | 1 173.00 |
VB VAT | 1 961.00 | 1 961.00 | | 1 961.00 |
VG Loans with a maturity of up to one year at origin | 603.00 | 603.00 | | 603.00 |
VI Group and Associates | 7.00 | 7.00 | | 7.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 887.00 | 2 887.00 | | 2 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 164 770.00 | 164 770.00 | | 164 770.00 |
VS Prepaid expenses | 3 605.00 | 3 605.00 | | 3 605.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 316 034.00 | 316 034.00 | | 316 034.00 |
VW VAT | 26 364.00 | 26 364.00 | | 26 364.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 005.00 | 106 005.00 | | 106 005.00 |
| |
| 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 | 733.00 | 1 124.00 | | 733.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 294.00 | 3 259.00 | | 5 294.00 |
ST Other accounts | 22 193.00 | 24 315.00 | | 22 193.00 |
XQ Rental, rental and co-ownership charges | 23 820.00 | 19 956.00 | | 23 820.00 |
YW Business tax | 426.00 | 419.00 | | 426.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 159.00 | 1 543.00 | | 1 159.00 |
YY Amount of VAT collected | 29 010.00 | 30 043.00 | | 29 010.00 |
YZ Total deductible VAT on goods and services | 7 504.00 | 8 889.00 | | 7 504.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 307.00 | 47 530.00 | | 51 307.00 |
