| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AT Other tangible assets | 88 223.00 | 21 844.00 | 66 379.00 | 88 223.00 |
BB Receivables related to investments | 11 000.00 | | 11 000.00 | 11 000.00 |
BH Other financial assets | 5 175.00 | | 5 175.00 | 5 175.00 |
BJ TOTAL (I) | 119 888.00 | 21 844.00 | 98 044.00 | 119 888.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 33 500.00 | 20 500.00 | 13 000.00 | 33 500.00 |
BZ Other receivables | 26 965.00 | | 26 965.00 | 26 965.00 |
CF Cash and cash equivalents | 24 996.00 | | 24 996.00 | 24 996.00 |
CJ TOTAL (II) | 87 461.00 | 20 500.00 | 66 961.00 | 87 461.00 |
CO Grand total (0 to V) | 207 349.00 | 42 344.00 | 165 005.00 | 207 349.00 |
CU Other investments | 490.00 | | 490.00 | 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 35 178.00 | | | 35 178.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 897.00 | | | 6 897.00 |
DL TOTAL (I) | 50 875.00 | | | 50 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 608.00 | | | 40 608.00 |
DX Trade payables and related accounts | 67 443.00 | | | 67 443.00 |
DY Tax and social security liabilities | 6 079.00 | | | 6 079.00 |
EC TOTAL (IV) | 114 130.00 | | | 114 130.00 |
EE Grand total (I to V) | 165 005.00 | | | 165 005.00 |
EG Accrued income and payables due within one year | 114 130.00 | | | 114 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 306 784.00 | | 306 784.00 | 306 784.00 |
FJ Net sales | 306 784.00 | | 306 784.00 | 306 784.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 020.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 308 808.00 | |
FW Other purchases and external expenses | | | 193 984.00 | |
FX Taxes, duties, and similar payments | | | 3 254.00 | |
FY Salaries and Wages | | | 71 584.00 | |
FZ Social Security Contributions | | | 18 012.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 965.00 | |
GE Other Expenses | | | 413.00 | |
GF Total Operating Expenses (II) | | | 298 212.00 | |
GG - OPERATING RESULT (I - II) | | | 10 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 020.00 | | | 2 020.00 |
HF Exceptional expenses on capital transactions | 1 017.00 | | | 1 017.00 |
HH Total exceptional expenses (VIII) | 1 017.00 | | | 1 017.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 017.00 | | | -1 017.00 |
HK Income tax | 2 682.00 | | | 2 682.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 808.00 | | | 308 808.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 301 911.00 | | | 301 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 897.00 | | | 6 897.00 |
| |
| 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 | 77 941.00 | | 69 168.00 | 77 941.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 665.00 | |
I4 DECREASES Grand Total | | 27 220.00 | 119 888.00 | |
IO DECREASES Total including other intangible assets | | 2 129.00 | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 091.00 | 88 223.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 129.00 | | | 17 129.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 147.00 | | 69 168.00 | 44 147.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 665.00 | | | 16 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 954.00 | 10 965.00 | 24 074.00 | 34 954.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 954.00 | 10 965.00 | 24 074.00 | 34 954.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 20 500.00 | | | 20 500.00 |
7B Total provisions for depreciation | 20 500.00 | | | 20 500.00 |
7C Grand total | 20 500.00 | | | 20 500.00 |
| |
| 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 | 67 443.00 | 67 443.00 | | 67 443.00 |
8C Staff and Related Accounts | 2 506.00 | 2 506.00 | | 2 506.00 |
8D Social Security and Other Social Organizations | 1 852.00 | 1 852.00 | | 1 852.00 |
UL Receivables related to investments | 11 000.00 | | 11 000.00 | 11 000.00 |
UT Other financial assets | 5 175.00 | | 5 175.00 | 5 175.00 |
UX Other trade receivables | 8 900.00 | 8 900.00 | | 8 900.00 |
UZ Social Security, other social security organizations | 7 073.00 | 7 073.00 | | 7 073.00 |
VA Doubtful or disputed receivables | 24 600.00 | 24 600.00 | | 24 600.00 |
VB VAT | 11 417.00 | 11 417.00 | | 11 417.00 |
VI Group and Associates | 40 608.00 | 40 608.00 | | 40 608.00 |
VM Income taxes | 8 475.00 | 8 475.00 | | 8 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 238.00 | 238.00 | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 640.00 | 60 465.00 | 16 175.00 | 76 640.00 |
VW VAT | 1 483.00 | 1 483.00 | | 1 483.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 130.00 | 114 130.00 | | 114 130.00 |
| |
| 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 | 2 242.00 | | | 2 242.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 155 498.00 | | | 155 498.00 |
ST Other accounts | 14 812.00 | | | 14 812.00 |
XQ Rental, rental and co-ownership charges | 23 674.00 | | | 23 674.00 |
YW Business tax | 1 012.00 | | | 1 012.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 254.00 | | | 3 254.00 |
YY Amount of VAT collected | 61 006.00 | | | 61 006.00 |
YZ Total deductible VAT on goods and services | 39 016.00 | | | 39 016.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 193 984.00 | | | 193 984.00 |
| |
| 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 | 2.00 | | | 2.00 |
