| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 160 750.00 | 750.00 | 160 000.00 | 160 750.00 |
AT Other tangible assets | 33 083.00 | 28 805.00 | 4 279.00 | 33 083.00 |
BH Other financial assets | 2 595.00 | | 2 595.00 | 2 595.00 |
BJ TOTAL (I) | 196 428.00 | 29 555.00 | 166 874.00 | 196 428.00 |
BL Raw materials, supplies | 43.00 | | 43.00 | 43.00 |
BX Customers and related accounts | 27 613.00 | | 27 613.00 | 27 613.00 |
BZ Other receivables | 2 975.00 | | 2 975.00 | 2 975.00 |
CF Cash and cash equivalents | 40 759.00 | | 40 759.00 | 40 759.00 |
CH Prepaid expenses | 1 019.00 | | 1 019.00 | 1 019.00 |
CJ TOTAL (II) | 72 409.00 | | 72 409.00 | 72 409.00 |
CO Grand total (0 to V) | 268 838.00 | 29 555.00 | 239 283.00 | 268 838.00 |
CP Shares due in less than one year | 2 595.00 | | | 2 595.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 125 554.00 | 106 825.00 | | 125 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 234.00 | 36 329.00 | | 11 234.00 |
DL TOTAL (I) | 158 788.00 | 165 154.00 | | 158 788.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 369.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 239.00 | 736.00 | | 1 239.00 |
DW Advances and down payments received on current orders | 52 772.00 | 61 438.00 | | 52 772.00 |
DX Trade payables and related accounts | 2 419.00 | 10 158.00 | | 2 419.00 |
DY Tax and social security liabilities | 23 932.00 | 26 074.00 | | 23 932.00 |
EA Other liabilities | 133.00 | | | 133.00 |
EC TOTAL (IV) | 80 495.00 | 99 774.00 | | 80 495.00 |
EE Grand total (I to V) | 239 283.00 | 264 928.00 | | 239 283.00 |
EG Accrued income and payables due within one year | 80 495.00 | 90 577.00 | | 80 495.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 229 619.00 | | 229 619.00 | 229 619.00 |
FJ Net sales | 229 619.00 | | 229 619.00 | 229 619.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 530.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 231 156.00 | |
FU Purchases of raw materials and other supplies | | | 4 562.00 | |
FV Inventory change (raw materials and supplies) | | | -7.00 | |
FW Other purchases and external expenses | | | 82 013.00 | |
FX Taxes, duties, and similar payments | | | 10 815.00 | |
FY Salaries and Wages | | | 92 873.00 | |
FZ Social Security Contributions | | | 23 770.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 810.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 217 838.00 | |
GG - OPERATING RESULT (I - II) | | | 13 318.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 530.00 | 8 501.00 | | 1 530.00 |
A2 TOTAL ASSETS | 8 703.00 | | | 8 703.00 |
HB Exceptional income from capital transactions | 46.00 | 620.00 | | 46.00 |
HD Total exceptional income (VII) | 46.00 | 620.00 | | 46.00 |
HE Exceptional expenses on management operations | 121.00 | 180.00 | | 121.00 |
HH Total exceptional expenses (VIII) | 121.00 | 180.00 | | 121.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75.00 | 440.00 | | -75.00 |
HK Income tax | 2 004.00 | 5 595.00 | | 2 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 231 201.00 | 279 619.00 | | 231 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 968.00 | 243 289.00 | | 219 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 234.00 | 36 329.00 | | 11 234.00 |
HP References: Equipment leasing | 17 167.00 | 21 802.00 | | 17 167.00 |
| |
| 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 | 195 821.00 | | 607.00 | 195 821.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 595.00 | |
I4 DECREASES Grand Total | | | 196 428.00 | |
IO DECREASES Total including other intangible assets | | | 160 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 083.00 | |
KD ACQUISITIONS Total including other intangible assets | 160 750.00 | | | 160 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 476.00 | | 607.00 | 32 476.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 595.00 | | | 2 595.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 745.00 | 3 810.00 | | 25 745.00 |
PE DEPRECIATION Total including other intangible assets | 750.00 | | | 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 995.00 | 3 810.00 | | 24 995.00 |
| |
| 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 | 2 419.00 | 2 419.00 | | 2 419.00 |
8C Staff and Related Accounts | 11 441.00 | 11 441.00 | | 11 441.00 |
8D Social Security and Other Social Organizations | 6 275.00 | 6 275.00 | | 6 275.00 |
8K Other liabilities (including liabilities related to repo transactions) | 133.00 | 133.00 | | 133.00 |
UT Other financial assets | 2 595.00 | 2 595.00 | | 2 595.00 |
UX Other trade receivables | 27 613.00 | 27 613.00 | | 27 613.00 |
VI Group and Associates | 1 239.00 | 1 239.00 | | 1 239.00 |
VK Loans repaid during the year | 1 369.00 | | | 1 369.00 |
VM Income taxes | 2 193.00 | 2 193.00 | | 2 193.00 |
VQ Other Taxes, Duties, and Similar Debts | 178.00 | 178.00 | | 178.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 782.00 | 782.00 | | 782.00 |
VS Prepaid expenses | 1 019.00 | 1 019.00 | | 1 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 202.00 | 34 202.00 | | 34 202.00 |
VW VAT | 6 037.00 | 6 037.00 | | 6 037.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 723.00 | 27 723.00 | | 27 723.00 |
| |
| 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 | 9 119.00 | 6 324.00 | | 9 119.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 599.00 | 8 562.00 | | 8 599.00 |
ST Other accounts | 51 295.00 | 58 619.00 | | 51 295.00 |
XQ Rental, rental and co-ownership charges | 22 119.00 | 22 920.00 | | 22 119.00 |
YW Business tax | 1 696.00 | 1 528.00 | | 1 696.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 815.00 | 7 852.00 | | 10 815.00 |
YY Amount of VAT collected | 44 191.00 | 55 357.00 | | 44 191.00 |
YZ Total deductible VAT on goods and services | 10 645.00 | 13 331.00 | | 10 645.00 |
ZE Dividends | 17 600.00 | | | 17 600.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 82 013.00 | 90 101.00 | | 82 013.00 |
| |
| 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 | 4.00 | | | 4.00 |
