| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 910 000.00 | | 910 000.00 | 910 000.00 |
BX Customers and related accounts | 280 409.00 | | 280 409.00 | 280 409.00 |
BZ Other receivables | 131 180.00 | | 131 180.00 | 131 180.00 |
CF Cash and cash equivalents | 139 351.00 | | 139 351.00 | 139 351.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 550 940.00 | | 550 940.00 | 550 940.00 |
CO Grand total (0 to V) | 1 460 940.00 | | 1 460 940.00 | 1 460 940.00 |
CU Other investments | 910 000.00 | | 910 000.00 | 910 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DD Legal reserve (1) | 10 997.00 | 9 444.00 | | 10 997.00 |
DG Other reserves | 179 434.00 | 179 434.00 | | 179 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 537.00 | 1 553.00 | | 47 537.00 |
DL TOTAL (I) | 1 137 968.00 | 1 090 431.00 | | 1 137 968.00 |
DU Loans and Debts from Credit Institutions (3) | 52.00 | 43.00 | | 52.00 |
DV Miscellaneous Loans and Financial Debts (4) | 916.00 | 102 631.00 | | 916.00 |
DX Trade payables and related accounts | 458.00 | 4 241.00 | | 458.00 |
DY Tax and social security liabilities | 310 162.00 | 90 997.00 | | 310 162.00 |
EA Other liabilities | 11 384.00 | 73 254.00 | | 11 384.00 |
EC TOTAL (IV) | 322 972.00 | 271 165.00 | | 322 972.00 |
EE Grand total (I to V) | 1 460 940.00 | 1 361 596.00 | | 1 460 940.00 |
EG Accrued income and payables due within one year | 322 972.00 | 271 165.00 | | 322 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 890 934.00 | | 890 934.00 | 890 934.00 |
FJ Net sales | 890 934.00 | | 890 934.00 | 890 934.00 |
FO Operating subsidies | | | 6 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 609.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 897 797.00 | |
FW Other purchases and external expenses | | | 11 932.00 | |
FX Taxes, duties, and similar payments | | | 14 379.00 | |
FY Salaries and Wages | | | 709 972.00 | |
FZ Social Security Contributions | | | 107 792.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 844 078.00 | |
GG - OPERATING RESULT (I - II) | | | 53 719.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 828.00 | |
GP Total financial income (V) | | | 2 828.00 | |
GR Interest and similar expenses | | | 867.00 | |
GU Total financial expenses (VI) | | | 867.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 609.00 | 36 398.00 | | 609.00 |
HA Exceptional income from management transactions | 873.00 | 3 757.00 | | 873.00 |
HD Total exceptional income (VII) | 873.00 | 3 757.00 | | 873.00 |
HE Exceptional expenses on management operations | 79.00 | 105.00 | | 79.00 |
HH Total exceptional expenses (VIII) | 79.00 | 105.00 | | 79.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 794.00 | 3 652.00 | | 794.00 |
HK Income tax | 8 936.00 | 54.00 | | 8 936.00 |
HL TOTAL REVENUE (I + III + V + VII) | 901 498.00 | 681 000.00 | | 901 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 853 960.00 | 679 447.00 | | 853 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 537.00 | 1 553.00 | | 47 537.00 |
| |
| 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 | 910 000.00 | | | 910 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 910 000.00 | |
I4 DECREASES Grand Total | | | 910 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 910 000.00 | | | 910 000.00 |
| |
| 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 | 458.00 | 458.00 | | 458.00 |
8C Staff and Related Accounts | 146 643.00 | 146 643.00 | | 146 643.00 |
8D Social Security and Other Social Organizations | 97 273.00 | 97 273.00 | | 97 273.00 |
8E Income Taxes | 8 936.00 | 8 936.00 | | 8 936.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 384.00 | 11 384.00 | | 11 384.00 |
UX Other trade receivables | 280 409.00 | 280 409.00 | | 280 409.00 |
VB VAT | 972.00 | 972.00 | | 972.00 |
VC Group and associates | 114 654.00 | 114 654.00 | | 114 654.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VI Group and Associates | 916.00 | 916.00 | | 916.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 196.00 | 9 196.00 | | 9 196.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 554.00 | 15 554.00 | | 15 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 411 589.00 | 411 589.00 | | 411 589.00 |
VW VAT | 48 114.00 | 48 114.00 | | 48 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 972.00 | 322 972.00 | | 322 972.00 |
| |
| 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 | 1 682.00 | 1 140.00 | | 1 682.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 231.00 | 5 258.00 | | 5 231.00 |
ST Other accounts | 6 701.00 | 46 939.00 | | 6 701.00 |
YW Business tax | 12 697.00 | 6 617.00 | | 12 697.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 379.00 | 7 757.00 | | 14 379.00 |
YY Amount of VAT collected | 148 092.00 | 131 624.00 | | 148 092.00 |
YZ Total deductible VAT on goods and services | 1 786.00 | 1 494.00 | | 1 786.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 932.00 | 52 197.00 | | 11 932.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
