| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 695.00 | 695.00 | | 695.00 |
AR Technical installations, industrial equipment and tools | 3 552.00 | 3 552.00 | | 3 552.00 |
AT Other tangible assets | 111 740.00 | 83 488.00 | 28 251.00 | 111 740.00 |
BH Other financial assets | 17 172.00 | | 17 172.00 | 17 172.00 |
BJ TOTAL (I) | 133 160.00 | 87 735.00 | 45 424.00 | 133 160.00 |
BX Customers and related accounts | 207 622.00 | 11 625.00 | 195 997.00 | 207 622.00 |
BZ Other receivables | 137 537.00 | | 137 537.00 | 137 537.00 |
CF Cash and cash equivalents | 300.00 | | 300.00 | 300.00 |
CJ TOTAL (II) | 345 460.00 | 11 625.00 | 333 835.00 | 345 460.00 |
CO Grand total (0 to V) | 478 621.00 | 99 360.00 | 379 260.00 | 478 621.00 |
| |
| 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 | 134 256.00 | 93 676.00 | | 134 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 521.00 | 40 579.00 | | 100 521.00 |
DJ Investment subsidies | 20 552.00 | 28 518.00 | | 20 552.00 |
DL TOTAL (I) | 260 830.00 | 168 274.00 | | 260 830.00 |
DP Provisions for Risks | | 8 000.00 | | |
DR TOTAL (IV) | | 8 000.00 | | |
DX Trade payables and related accounts | 32 077.00 | 28 355.00 | | 32 077.00 |
DY Tax and social security liabilities | 27 600.00 | 30 078.00 | | 27 600.00 |
EA Other liabilities | 46 945.00 | 56 567.00 | | 46 945.00 |
EB Prepaid income (2) | 11 806.00 | 11 075.00 | | 11 806.00 |
EC TOTAL (IV) | 118 429.00 | 126 077.00 | | 118 429.00 |
EE Grand total (I to V) | 379 260.00 | 302 352.00 | | 379 260.00 |
EG Accrued income and payables due within one year | 118 429.00 | | | 118 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 435 640.00 | | 435 640.00 | 435 640.00 |
FJ Net sales | 435 640.00 | | 435 640.00 | 435 640.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 251.00 | |
FR Total operating income (I) | | | 435 892.00 | |
FW Other purchases and external expenses | | | 147 592.00 | |
FX Taxes, duties, and similar payments | | | 11 446.00 | |
FY Salaries and Wages | | | 121 862.00 | |
FZ Social Security Contributions | | | 17 777.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 174.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 222.00 | |
GF Total Operating Expenses (II) | | | 310 075.00 | |
GG - OPERATING RESULT (I - II) | | | 125 816.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | 1 344.00 | | | 1 344.00 |
HB Exceptional income from capital transactions | 7 965.00 | 7 965.00 | | 7 965.00 |
HC Reversals of provisions and transfers of expenses | 11 260.00 | | | 11 260.00 |
HD Total exceptional income (VII) | 20 570.00 | 7 965.00 | | 20 570.00 |
HE Exceptional expenses on management operations | 6 773.00 | 50.00 | | 6 773.00 |
HH Total exceptional expenses (VIII) | 6 773.00 | 50.00 | | 6 773.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 796.00 | 7 915.00 | | 13 796.00 |
HK Income tax | 39 092.00 | 18 232.00 | | 39 092.00 |
HL TOTAL REVENUE (I + III + V + VII) | 456 462.00 | 396 475.00 | | 456 462.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 355 940.00 | 355 896.00 | | 355 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 521.00 | 40 579.00 | | 100 521.00 |
| |
| 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 | 131 823.00 | | 1 337.00 | 131 823.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 695.00 | | | 695.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 172.00 | |
I4 DECREASES Grand Total | | | 133 160.00 | |
IN DECREASES Start-up, development, or research expenses | | | 695.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 115 292.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 292.00 | | | 115 292.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 835.00 | | 1 337.00 | 15 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 561.00 | 11 174.00 | | 76 561.00 |
CY DEPRECIATION Start-up, development, or research expenses | 695.00 | | | 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 75 866.00 | 11 174.00 | | 75 866.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 8 000.00 | | 8 000.00 | 8 000.00 |
6T Receivables | 14 885.00 | | 3 260.00 | 14 885.00 |
7B Total provisions for depreciation | 14 885.00 | | 3 260.00 | 14 885.00 |
7C Grand total | 22 885.00 | | 11 260.00 | 22 885.00 |
UJ - Exceptional | | | 11 260.00 | |
| |
| 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 | 32 077.00 | 32 077.00 | | 32 077.00 |
8C Staff and Related Accounts | 7 727.00 | 7 727.00 | | 7 727.00 |
8D Social Security and Other Social Organizations | 11 969.00 | 11 969.00 | | 11 969.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 945.00 | 46 945.00 | | 46 945.00 |
8L Deferred income | 11 806.00 | 11 806.00 | | 11 806.00 |
UT Other financial assets | 17 172.00 | 17 172.00 | | 17 172.00 |
UX Other trade receivables | 195 997.00 | 195 997.00 | | 195 997.00 |
UY Staff and related accounts | 901.00 | 901.00 | | 901.00 |
VA Doubtful or disputed receivables | 11 625.00 | 11 625.00 | | 11 625.00 |
VN Other taxes, similar payments | 2 060.00 | 2 060.00 | | 2 060.00 |
VP Miscellaneous | 459.00 | 459.00 | | 459.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 904.00 | 7 904.00 | | 7 904.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 134 116.00 | 134 116.00 | | 134 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 362 333.00 | 362 333.00 | | 362 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 429.00 | 118 429.00 | | 118 429.00 |
| |
| 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 | 8 781.00 | 11 202.00 | | 8 781.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 198.00 | 249.00 | | 198.00 |
ST Other accounts | 47 352.00 | 48 005.00 | | 47 352.00 |
XQ Rental, rental and co-ownership charges | 64 461.00 | 58 577.00 | | 64 461.00 |
YT Subcontracting | 25 220.00 | 26 961.00 | | 25 220.00 |
YU External personnel | 10 359.00 | 5 212.00 | | 10 359.00 |
YW Business tax | 2 664.00 | 1 085.00 | | 2 664.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 446.00 | 12 288.00 | | 11 446.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 147 592.00 | 139 006.00 | | 147 592.00 |
| |
| 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 | 8.00 | | | 8.00 |
