| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 750.00 | | 50 750.00 | 50 750.00 |
AR Technical installations, industrial equipment and tools | 350.00 | 350.00 | | 350.00 |
AT Other tangible assets | 16 016.00 | 10 319.00 | 5 697.00 | 16 016.00 |
BH Other financial assets | 762.00 | | 762.00 | 762.00 |
BJ TOTAL (I) | 67 893.00 | 10 669.00 | 57 224.00 | 67 893.00 |
BT Goods | 10 259.00 | | 10 259.00 | 10 259.00 |
BX Customers and related accounts | 386.00 | | 386.00 | 386.00 |
BZ Other receivables | 805.00 | | 805.00 | 805.00 |
CD Marketable securities | 10.00 | | 10.00 | 10.00 |
CF Cash and cash equivalents | 7 894.00 | | 7 894.00 | 7 894.00 |
CH Prepaid expenses | 918.00 | | 918.00 | 918.00 |
CJ TOTAL (II) | 20 271.00 | | 20 271.00 | 20 271.00 |
CO Grand total (0 to V) | 88 164.00 | 10 669.00 | 77 495.00 | 88 164.00 |
CP Shares due in less than one year | 762.00 | | | 762.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 000.00 | 41 000.00 | | 41 000.00 |
DD Legal reserve (1) | 214.00 | 214.00 | | 214.00 |
DH Retained earnings | 4 420.00 | 1 054.00 | | 4 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 064.00 | 3 366.00 | | 11 064.00 |
DL TOTAL (I) | 56 698.00 | 45 634.00 | | 56 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 198.00 | 6 710.00 | | 1 198.00 |
DX Trade payables and related accounts | 3 010.00 | 23 712.00 | | 3 010.00 |
DY Tax and social security liabilities | 16 588.00 | 19 810.00 | | 16 588.00 |
EC TOTAL (IV) | 20 797.00 | 50 233.00 | | 20 797.00 |
EE Grand total (I to V) | 77 495.00 | 95 867.00 | | 77 495.00 |
EG Accrued income and payables due within one year | 20 797.00 | 50 129.00 | | 20 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 142 517.00 | | 142 517.00 | 142 517.00 |
FJ Net sales | 142 517.00 | | 142 517.00 | 142 517.00 |
FO Operating subsidies | | | 11 250.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 153 768.00 | |
FS Purchases of goods (including customs duties) | | | 63 459.00 | |
FT Inventory change (goods) | | | 20 413.00 | |
FW Other purchases and external expenses | | | 22 694.00 | |
FX Taxes, duties, and similar payments | | | 1 216.00 | |
FY Salaries and Wages | | | 18 150.00 | |
FZ Social Security Contributions | | | 11 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 697.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 138 967.00 | |
GG - OPERATING RESULT (I - II) | | | 14 801.00 | |
GR Interest and similar expenses | | | 210.00 | |
GU Total financial expenses (VI) | | | 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 11 337.00 | 10 844.00 | | 11 337.00 |
HB Exceptional income from capital transactions | | 2 466.00 | | |
HD Total exceptional income (VII) | | 2 466.00 | | |
HE Exceptional expenses on management operations | 972.00 | 652.00 | | 972.00 |
HF Exceptional expenses on capital transactions | 2 415.00 | | | 2 415.00 |
HH Total exceptional expenses (VIII) | 3 387.00 | 652.00 | | 3 387.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 387.00 | 1 814.00 | | -3 387.00 |
HK Income tax | 139.00 | 709.00 | | 139.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 768.00 | 175 701.00 | | 153 768.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 703.00 | 172 335.00 | | 142 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 064.00 | 3 366.00 | | 11 064.00 |
| |
| 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 | 67 893.00 | | | 67 893.00 |
I3 DECREASES Total Financial Fixed Assets | | | 777.00 | |
I4 DECREASES Grand Total | | | 67 893.00 | |
IO DECREASES Total including other intangible assets | | | 50 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 366.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 750.00 | | | 50 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 366.00 | | | 16 366.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 777.00 | | | 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 972.00 | 1 697.00 | | 8 972.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 972.00 | 1 697.00 | | 8 972.00 |
| |
| 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 | 3 010.00 | 3 010.00 | | 3 010.00 |
8D Social Security and Other Social Organizations | 9 447.00 | 9 447.00 | | 9 447.00 |
8E Income Taxes | 139.00 | 139.00 | | 139.00 |
UT Other financial assets | 762.00 | 762.00 | | 762.00 |
UX Other trade receivables | 386.00 | 386.00 | | 386.00 |
VB VAT | 282.00 | 282.00 | | 282.00 |
VI Group and Associates | 1 198.00 | 1 198.00 | | 1 198.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 524.00 | 524.00 | | 524.00 |
VS Prepaid expenses | 918.00 | 918.00 | | 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 871.00 | 2 871.00 | | 2 871.00 |
VW VAT | 7 002.00 | 7 002.00 | | 7 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 797.00 | 20 797.00 | | 20 797.00 |
| |
| 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 | 114.00 | | | 114.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 950.00 | 3 503.00 | | 2 950.00 |
ST Other accounts | 10 857.00 | 16 262.00 | | 10 857.00 |
XQ Rental, rental and co-ownership charges | 8 887.00 | 9 233.00 | | 8 887.00 |
YT Subcontracting | | 132.00 | | |
YW Business tax | 1 102.00 | 1 108.00 | | 1 102.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 216.00 | 1 108.00 | | 1 216.00 |
YY Amount of VAT collected | 28 805.00 | 34 691.00 | | 28 805.00 |
YZ Total deductible VAT on goods and services | 15 975.00 | 27 933.00 | | 15 975.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 694.00 | 29 130.00 | | 22 694.00 |
