| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 24 031.00 | 24 031.00 | | 24 031.00 |
AT Other tangible assets | 52 673.00 | 41 938.00 | 10 734.00 | 52 673.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 76 969.00 | 65 969.00 | 10 999.00 | 76 969.00 |
BX Customers and related accounts | 60 516.00 | | 60 516.00 | 60 516.00 |
BZ Other receivables | 230 902.00 | | 230 902.00 | 230 902.00 |
CF Cash and cash equivalents | 24 945.00 | | 24 945.00 | 24 945.00 |
CH Prepaid expenses | 372.00 | | 372.00 | 372.00 |
CJ TOTAL (II) | 316 735.00 | | 316 735.00 | 316 735.00 |
CO Grand total (0 to V) | 393 704.00 | 65 969.00 | 327 734.00 | 393 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 150.00 | 38 150.00 | | 38 150.00 |
DD Legal reserve (1) | 3 815.00 | 3 815.00 | | 3 815.00 |
DH Retained earnings | 232 771.00 | 204 581.00 | | 232 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 764.00 | 28 190.00 | | 22 764.00 |
DK Regulated provisions | | 718.00 | | |
DL TOTAL (I) | 297 500.00 | 275 454.00 | | 297 500.00 |
DX Trade payables and related accounts | 2 936.00 | 25 634.00 | | 2 936.00 |
DY Tax and social security liabilities | 26 964.00 | 34 806.00 | | 26 964.00 |
EA Other liabilities | 334.00 | 164.00 | | 334.00 |
EC TOTAL (IV) | 30 234.00 | 60 605.00 | | 30 234.00 |
EE Grand total (I to V) | 327 734.00 | 336 058.00 | | 327 734.00 |
EG Accrued income and payables due within one year | 30 234.00 | 60 605.00 | | 30 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 145 118.00 | | 145 118.00 | 145 118.00 |
FJ Net sales | 145 118.00 | | 145 118.00 | 145 118.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 145 119.00 | |
FW Other purchases and external expenses | | | 47 136.00 | |
FX Taxes, duties, and similar payments | | | 1 853.00 | |
FY Salaries and Wages | | | 54 834.00 | |
FZ Social Security Contributions | | | 16 962.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 637.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 122 431.00 | |
GG - OPERATING RESULT (I - II) | | | 22 687.00 | |
GL Other interest and similar income | | | 2 542.00 | |
GP Total financial income (V) | | | 2 542.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 542.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 833.00 | | | 833.00 |
HC Reversals of provisions and transfers of expenses | 718.00 | | | 718.00 |
HD Total exceptional income (VII) | 1 551.00 | | | 1 551.00 |
HG Exceptional depreciation and provisions | | 228.00 | | |
HH Total exceptional expenses (VIII) | | 228.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 551.00 | -228.00 | | 1 551.00 |
HK Income tax | 4 017.00 | 4 860.00 | | 4 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 212.00 | 177 502.00 | | 149 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 448.00 | 149 312.00 | | 126 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 764.00 | 28 190.00 | | 22 764.00 |
| |
| 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 | 76 450.00 | | 10 829.00 | 76 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 265.00 | |
I4 DECREASES Grand Total | | 10 310.00 | 76 969.00 | |
IO DECREASES Total including other intangible assets | | | 24 031.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 310.00 | 52 673.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 031.00 | | | 24 031.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 154.00 | | 10 829.00 | 52 154.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 265.00 | | | 265.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 642.00 | 1 637.00 | 10 310.00 | 74 642.00 |
PE DEPRECIATION Total including other intangible assets | 24 031.00 | | | 24 031.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 611.00 | 1 637.00 | 10 310.00 | 50 611.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 718.00 | | 718.00 | 718.00 |
7C Grand total | 718.00 | | 718.00 | 718.00 |
UJ - Exceptional | | | 718.00 | |
| |
| 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 | 2 936.00 | 2 936.00 | | 2 936.00 |
8C Staff and Related Accounts | 11 511.00 | 11 511.00 | | 11 511.00 |
8D Social Security and Other Social Organizations | 4 798.00 | 4 798.00 | | 4 798.00 |
8K Other liabilities (including liabilities related to repo transactions) | 334.00 | 334.00 | | 334.00 |
UT Other financial assets | 250.00 | | 250.00 | 250.00 |
UX Other trade receivables | 60 516.00 | 60 516.00 | | 60 516.00 |
UZ Social Security, other social security organizations | 5 444.00 | 5 444.00 | | 5 444.00 |
VB VAT | 11 163.00 | 11 163.00 | | 11 163.00 |
VC Group and associates | 213 149.00 | 213 149.00 | | 213 149.00 |
VM Income taxes | 1 146.00 | 1 146.00 | | 1 146.00 |
VQ Other Taxes, Duties, and Similar Debts | 403.00 | 403.00 | | 403.00 |
VS Prepaid expenses | 372.00 | 372.00 | | 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 292 040.00 | 291 790.00 | 250.00 | 292 040.00 |
VW VAT | 10 252.00 | 10 252.00 | | 10 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 234.00 | 30 234.00 | | 30 234.00 |
| |
| 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 | 832.00 | 482.00 | | 832.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 696.00 | 6 695.00 | | 6 696.00 |
ST Other accounts | 9 240.00 | 10 472.00 | | 9 240.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | 3 000.00 | | 3 000.00 |
YT Subcontracting | 28 200.00 | 40 600.00 | | 28 200.00 |
YW Business tax | 1 021.00 | 651.00 | | 1 021.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 853.00 | 1 133.00 | | 1 853.00 |
YY Amount of VAT collected | 59 058.00 | 1 133.00 | | 59 058.00 |
YZ Total deductible VAT on goods and services | 8 501.00 | 29 023.00 | | 8 501.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 47 136.00 | 60 767.00 | | 47 136.00 |
