| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 520.00 | 520.00 | | 520.00 |
AF Concessions, Patents and Similar Rights | 1 166.00 | 1 166.00 | | 1 166.00 |
AP Buildings | 22 200.00 | 18 329.00 | 3 871.00 | 22 200.00 |
AR Technical installations, industrial equipment and tools | 538.00 | 538.00 | | 538.00 |
AT Other tangible assets | 75 727.00 | 74 940.00 | 787.00 | 75 727.00 |
BH Other financial assets | 9 370.00 | | 9 370.00 | 9 370.00 |
BJ TOTAL (I) | 109 520.00 | 95 493.00 | 14 027.00 | 109 520.00 |
BX Customers and related accounts | 60 200.00 | | 60 200.00 | 60 200.00 |
BZ Other receivables | 10 840.00 | | 10 840.00 | 10 840.00 |
CD Marketable securities | 68.00 | | 68.00 | 68.00 |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CH Prepaid expenses | 10 497.00 | | 10 497.00 | 10 497.00 |
CJ TOTAL (II) | 81 615.00 | | 81 615.00 | 81 615.00 |
CO Grand total (0 to V) | 191 136.00 | 95 493.00 | 95 642.00 | 191 136.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DE Statutory or contractual reserves | 5 355.00 | | | 5 355.00 |
DH Retained earnings | 48 349.00 | | | 48 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 374.00 | | | 374.00 |
DL TOTAL (I) | 62 463.00 | | | 62 463.00 |
DU Loans and Debts from Credit Institutions (3) | 287.00 | | | 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 633.00 | | | 3 633.00 |
DX Trade payables and related accounts | 10 286.00 | | | 10 286.00 |
DY Tax and social security liabilities | 18 973.00 | | | 18 973.00 |
EC TOTAL (IV) | 33 180.00 | | | 33 180.00 |
EE Grand total (I to V) | 95 642.00 | | | 95 642.00 |
EG Accrued income and payables due within one year | 33 180.00 | | | 33 180.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 287.00 | | | 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 244 429.00 | | 244 429.00 | 244 429.00 |
FJ Net sales | 244 429.00 | | 244 429.00 | 244 429.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 708.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 251 139.00 | |
FS Purchases of goods (including customs duties) | | | 4 369.00 | |
FW Other purchases and external expenses | | | 120 142.00 | |
FX Taxes, duties, and similar payments | | | 6 289.00 | |
FY Salaries and Wages | | | 82 532.00 | |
FZ Social Security Contributions | | | 34 271.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 389.00 | |
GE Other Expenses | | | 90.00 | |
GF Total Operating Expenses (II) | | | 250 082.00 | |
GG - OPERATING RESULT (I - II) | | | 1 057.00 | |
GR Interest and similar expenses | | | 683.00 | |
GU Total financial expenses (VI) | | | 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 708.00 | | | 6 708.00 |
A2 TOTAL ASSETS | -2 140.00 | | | -2 140.00 |
A4 Equity method investments | 27.00 | | | 27.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 139.00 | | | 251 139.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 250 765.00 | | | 250 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 374.00 | | | 374.00 |
HP References: Equipment leasing | 24 571.00 | | | 24 571.00 |
| |
| 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 | 104 820.00 | | 4 700.00 | 104 820.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 520.00 | | | 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 370.00 | |
I4 DECREASES Grand Total | | | 109 520.00 | |
IN DECREASES Start-up, development, or research expenses | | | 520.00 | |
IO DECREASES Total including other intangible assets | | | 1 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 98 465.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 166.00 | | | 1 166.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 765.00 | | 4 700.00 | 93 765.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 370.00 | | | 9 370.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 105.00 | 2 389.00 | | 93 105.00 |
CY DEPRECIATION Start-up, development, or research expenses | 520.00 | | | 520.00 |
PE DEPRECIATION Total including other intangible assets | 1 166.00 | | | 1 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 419.00 | 2 389.00 | | 91 419.00 |
| |
| 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 | 10 286.00 | 10 286.00 | | 10 286.00 |
8C Staff and Related Accounts | 3 206.00 | 3 206.00 | | 3 206.00 |
8D Social Security and Other Social Organizations | 3 607.00 | 3 607.00 | | 3 607.00 |
UT Other financial assets | 9 370.00 | | 9 370.00 | 9 370.00 |
UX Other trade receivables | 60 200.00 | 60 200.00 | | 60 200.00 |
VB VAT | 4 147.00 | 4 147.00 | | 4 147.00 |
VG Loans with a maturity of up to one year at origin | 287.00 | 287.00 | | 287.00 |
VI Group and Associates | 3 633.00 | 3 633.00 | | 3 633.00 |
VM Income taxes | 4 819.00 | 4 819.00 | | 4 819.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 952.00 | 1 952.00 | | 1 952.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 875.00 | 1 875.00 | | 1 875.00 |
VS Prepaid expenses | 10 497.00 | 10 497.00 | | 10 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 907.00 | 81 537.00 | 9 370.00 | 90 907.00 |
VW VAT | 10 208.00 | 10 208.00 | | 10 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 180.00 | 33 180.00 | | 33 180.00 |
| |
| 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 | 4 337.00 | | | 4 337.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 442.00 | | | 6 442.00 |
ST Other accounts | 56 757.00 | | | 56 757.00 |
XQ Rental, rental and co-ownership charges | 34 452.00 | | | 34 452.00 |
YQ Equipment leasing commitment | 24 571.00 | | | 24 571.00 |
YT Subcontracting | 22 491.00 | | | 22 491.00 |
YW Business tax | 1 952.00 | | | 1 952.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 289.00 | | | 6 289.00 |
YY Amount of VAT collected | 48 846.00 | | | 48 846.00 |
YZ Total deductible VAT on goods and services | 15 045.00 | | | 15 045.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 120 142.00 | | | 120 142.00 |
| |
| 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 |
