| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 322.00 | 1 322.00 | | 1 322.00 |
AT Other tangible assets | 6 325.00 | 6 325.00 | | 6 325.00 |
BH Other financial assets | 1 188.00 | | 1 188.00 | 1 188.00 |
BJ TOTAL (I) | 8 835.00 | 7 647.00 | 1 188.00 | 8 835.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 20 963.00 | | 20 963.00 | 20 963.00 |
BZ Other receivables | 7 631.00 | | 7 631.00 | 7 631.00 |
CD Marketable securities | 16 191.00 | | 16 191.00 | 16 191.00 |
CF Cash and cash equivalents | 26 934.00 | | 26 934.00 | 26 934.00 |
CJ TOTAL (II) | 71 719.00 | | 71 719.00 | 71 719.00 |
CO Grand total (0 to V) | 80 554.00 | 7 647.00 | 72 907.00 | 80 554.00 |
CP Shares due in less than one year | 1 188.00 | | | 1 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 21 141.00 | 53 040.00 | | 21 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 826.00 | 11 101.00 | | 29 826.00 |
DL TOTAL (I) | 56 467.00 | 69 641.00 | | 56 467.00 |
DV Miscellaneous Loans and Financial Debts (4) | 604.00 | 702.00 | | 604.00 |
DX Trade payables and related accounts | 2 164.00 | 11 454.00 | | 2 164.00 |
DY Tax and social security liabilities | 13 671.00 | 23 858.00 | | 13 671.00 |
EC TOTAL (IV) | 16 440.00 | 36 014.00 | | 16 440.00 |
EE Grand total (I to V) | 72 907.00 | 105 655.00 | | 72 907.00 |
EG Accrued income and payables due within one year | 16 440.00 | 36 014.00 | | 16 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 397 399.00 | | 397 399.00 | 397 399.00 |
FJ Net sales | 397 399.00 | | 397 399.00 | 397 399.00 |
FM Inventory production | | | -22 740.00 | |
FO Operating subsidies | | | 6 850.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 109.00 | |
FR Total operating income (I) | | | 382 619.00 | |
FU Purchases of raw materials and other supplies | | | 87 550.00 | |
FW Other purchases and external expenses | | | 156 566.00 | |
FX Taxes, duties, and similar payments | | | 4 187.00 | |
FY Salaries and Wages | | | 73 829.00 | |
FZ Social Security Contributions | | | 25 994.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 533.00 | |
GE Other Expenses | | | 227.00 | |
GF Total Operating Expenses (II) | | | 348 887.00 | |
GG - OPERATING RESULT (I - II) | | | 33 732.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 188.00 | |
GP Total financial income (V) | | | 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 50.00 | | |
A2 TOTAL ASSETS | 3 306.00 | 8 575.00 | | 3 306.00 |
HE Exceptional expenses on management operations | 34.00 | 45.00 | | 34.00 |
HF Exceptional expenses on capital transactions | | 50.00 | | |
HH Total exceptional expenses (VIII) | 34.00 | 95.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34.00 | -95.00 | | -34.00 |
HK Income tax | 4 060.00 | 2 133.00 | | 4 060.00 |
HL TOTAL REVENUE (I + III + V + VII) | 382 806.00 | 523 420.00 | | 382 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 352 981.00 | 512 319.00 | | 352 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 826.00 | 11 101.00 | | 29 826.00 |
HP References: Equipment leasing | 7 807.00 | 8 584.00 | | 7 807.00 |
| |
| 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 | 9 011.00 | | | 9 011.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 176.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 176.00 | 1 188.00 | |
I4 DECREASES Grand Total | | 176.00 | 8 835.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 647.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 647.00 | | | 7 647.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 364.00 | | | 1 364.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 114.00 | 533.00 | | 7 114.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 114.00 | 533.00 | | 7 114.00 |
| |
| 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 | 2 164.00 | 2 164.00 | | 2 164.00 |
8C Staff and Related Accounts | 2 172.00 | 2 172.00 | | 2 172.00 |
8D Social Security and Other Social Organizations | 4 455.00 | 4 455.00 | | 4 455.00 |
8E Income Taxes | 1 927.00 | 1 927.00 | | 1 927.00 |
UT Other financial assets | 1 188.00 | 1 188.00 | | 1 188.00 |
UX Other trade receivables | 20 963.00 | 20 963.00 | | 20 963.00 |
VB VAT | 6 081.00 | 6 081.00 | | 6 081.00 |
VI Group and Associates | 704.00 | 704.00 | | 704.00 |
VQ Other Taxes, Duties, and Similar Debts | 89.00 | 89.00 | | 89.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 550.00 | 1 550.00 | | 1 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 782.00 | 29 782.00 | | 29 782.00 |
VW VAT | 4 928.00 | 4 928.00 | | 4 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 440.00 | 16 440.00 | | 16 440.00 |
| |
| 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 | 2 238.00 | 4 554.00 | | 2 238.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 998.00 | 3 953.00 | | 6 998.00 |
ST Other accounts | 32 791.00 | 41 447.00 | | 32 791.00 |
XQ Rental, rental and co-ownership charges | 15 299.00 | 20 709.00 | | 15 299.00 |
YQ Equipment leasing commitment | 86 390.00 | 13 735.00 | | 86 390.00 |
YT Subcontracting | 101 477.00 | 195 358.00 | | 101 477.00 |
YW Business tax | 1 949.00 | 1 668.00 | | 1 949.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 187.00 | 6 222.00 | | 4 187.00 |
YY Amount of VAT collected | 48 349.00 | 61 840.00 | | 48 349.00 |
YZ Total deductible VAT on goods and services | 27 029.00 | 45 851.00 | | 27 029.00 |
ZE Dividends | 43 000.00 | | | 43 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 156 566.00 | 261 467.00 | | 156 566.00 |
| |
| 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 |
