| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 72 558.00 | 21 664.00 | 50 894.00 | 72 558.00 |
BJ TOTAL (I) | 72 558.00 | 21 664.00 | 50 894.00 | 72 558.00 |
BX Customers and related accounts | 112 585.00 | | 112 585.00 | 112 585.00 |
BZ Other receivables | 25 172.00 | | 25 172.00 | 25 172.00 |
CF Cash and cash equivalents | 87 822.00 | | 87 822.00 | 87 822.00 |
CJ TOTAL (II) | 225 579.00 | | 225 579.00 | 225 579.00 |
CO Grand total (0 to V) | 298 137.00 | 21 664.00 | 276 473.00 | 298 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 80 455.00 | 78 528.00 | | 80 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 508.00 | 1 927.00 | | 42 508.00 |
DL TOTAL (I) | 133 964.00 | 91 456.00 | | 133 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 675.00 | 26.00 | | 1 675.00 |
DX Trade payables and related accounts | 773.00 | 124 806.00 | | 773.00 |
DY Tax and social security liabilities | 140 062.00 | 114 949.00 | | 140 062.00 |
EC TOTAL (IV) | 142 510.00 | 239 781.00 | | 142 510.00 |
EE Grand total (I to V) | 276 473.00 | 331 237.00 | | 276 473.00 |
EG Accrued income and payables due within one year | 142 510.00 | 239 781.00 | | 142 510.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 932 719.00 | | 932 719.00 | 932 719.00 |
FJ Net sales | 932 719.00 | | 932 719.00 | 932 719.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 605.00 | |
FQ Other income | | | 2 390.00 | |
FR Total operating income (I) | | | 935 715.00 | |
FW Other purchases and external expenses | | | 634 974.00 | |
FX Taxes, duties, and similar payments | | | 3 162.00 | |
FY Salaries and Wages | | | 176 586.00 | |
FZ Social Security Contributions | | | 50 734.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 669.00 | |
GE Other Expenses | | | 814.00 | |
GF Total Operating Expenses (II) | | | 874 939.00 | |
GG - OPERATING RESULT (I - II) | | | 60 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 605.00 | 2 560.00 | | 605.00 |
HE Exceptional expenses on management operations | 1 225.00 | 34 369.00 | | 1 225.00 |
HH Total exceptional expenses (VIII) | 1 225.00 | 34 369.00 | | 1 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 225.00 | -34 369.00 | | -1 225.00 |
HK Income tax | 17 043.00 | 6 635.00 | | 17 043.00 |
HL TOTAL REVENUE (I + III + V + VII) | 935 715.00 | 707 734.00 | | 935 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 893 207.00 | 705 806.00 | | 893 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 508.00 | 1 927.00 | | 42 508.00 |
| |
| 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 | 47 009.00 | | 25 549.00 | 47 009.00 |
I4 DECREASES Grand Total | | | 72 558.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 72 558.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 009.00 | | 25 549.00 | 47 009.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 995.00 | 8 669.00 | | 12 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 995.00 | 8 669.00 | | 12 995.00 |
| |
| 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 | 773.00 | 773.00 | | 773.00 |
8C Staff and Related Accounts | 18 278.00 | 18 278.00 | | 18 278.00 |
8D Social Security and Other Social Organizations | 68 811.00 | 68 811.00 | | 68 811.00 |
8E Income Taxes | 8 963.00 | 8 963.00 | | 8 963.00 |
UX Other trade receivables | 112 585.00 | 112 585.00 | | 112 585.00 |
UY Staff and related accounts | 9 591.00 | 9 591.00 | | 9 591.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VI Group and Associates | 1 675.00 | 1 675.00 | | 1 675.00 |
VP Miscellaneous | 14 877.00 | 14 877.00 | | 14 877.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 658.00 | 3 658.00 | | 3 658.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 464.00 | 464.00 | | 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 757.00 | 137 757.00 | | 137 757.00 |
VW VAT | 40 351.00 | 40 351.00 | | 40 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 510.00 | 142 510.00 | | 142 510.00 |
| |
| 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 | 3 162.00 | 1 925.00 | | 3 162.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 522.00 | 5 041.00 | | 7 522.00 |
ST Other accounts | 68 190.00 | 72 138.00 | | 68 190.00 |
XQ Rental, rental and co-ownership charges | 29 060.00 | 26 400.00 | | 29 060.00 |
YT Subcontracting | 530 202.00 | 383 610.00 | | 530 202.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 162.00 | 1 925.00 | | 3 162.00 |
YY Amount of VAT collected | 242 886.00 | 119 527.00 | | 242 886.00 |
YZ Total deductible VAT on goods and services | 125 054.00 | 79 770.00 | | 125 054.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 634 974.00 | 487 190.00 | | 634 974.00 |
| |
| 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 | 5.00 | | | 5.00 |
