| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 038.00 | 3 051.00 | 987.00 | 4 038.00 |
AR Technical installations, industrial equipment and tools | 35 777.00 | 35 777.00 | | 35 777.00 |
AT Other tangible assets | 97 100.00 | 97 100.00 | | 97 100.00 |
BJ TOTAL (I) | 136 914.00 | 135 928.00 | 987.00 | 136 914.00 |
BX Customers and related accounts | 72 581.00 | | 72 581.00 | 72 581.00 |
BZ Other receivables | 491 316.00 | | 491 316.00 | 491 316.00 |
CF Cash and cash equivalents | 343.00 | | 343.00 | 343.00 |
CH Prepaid expenses | 71.00 | | 71.00 | 71.00 |
CJ TOTAL (II) | 564 311.00 | | 564 311.00 | 564 311.00 |
CO Grand total (0 to V) | 701 226.00 | 135 928.00 | 565 298.00 | 701 226.00 |
| |
| 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 |
DG Other reserves | 413 766.00 | | | 413 766.00 |
DH Retained earnings | -49 106.00 | | | -49 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 760.00 | | | 98 760.00 |
DL TOTAL (I) | 472 220.00 | | | 472 220.00 |
DU Loans and Debts from Credit Institutions (3) | 12 615.00 | | | 12 615.00 |
DX Trade payables and related accounts | 46 650.00 | | | 46 650.00 |
DY Tax and social security liabilities | 33 726.00 | | | 33 726.00 |
EA Other liabilities | 88.00 | | | 88.00 |
EC TOTAL (IV) | 93 079.00 | | | 93 079.00 |
EE Grand total (I to V) | 565 298.00 | | | 565 298.00 |
EG Accrued income and payables due within one year | 80 463.00 | | | 80 463.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12 615.00 | | | 12 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 129.00 | | 9 129.00 | 9 129.00 |
FG Production sold - services | 346 516.00 | | 346 516.00 | 346 516.00 |
FJ Net sales | 355 645.00 | | 355 645.00 | 355 645.00 |
FQ Other income | | | 6 387.00 | |
FR Total operating income (I) | | | 362 032.00 | |
FS Purchases of goods (including customs duties) | | | -19 479.00 | |
FW Other purchases and external expenses | | | 206 522.00 | |
FX Taxes, duties, and similar payments | | | 1 266.00 | |
FY Salaries and Wages | | | 32 667.00 | |
FZ Social Security Contributions | | | 8 585.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 819.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 247 417.00 | |
GG - OPERATING RESULT (I - II) | | | 114 616.00 | |
GL Other interest and similar income | | | 3 228.00 | |
GP Total financial income (V) | | | 3 228.00 | |
GR Interest and similar expenses | | | 100.00 | |
GU Total financial expenses (VI) | | | 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 417.00 | | | 417.00 |
HD Total exceptional income (VII) | 417.00 | | | 417.00 |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 327.00 | | | 327.00 |
HK Income tax | 19 310.00 | | | 19 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 365 677.00 | | | 365 677.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 266 917.00 | | | 266 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 760.00 | | | 98 760.00 |
| |
| 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 | 136 914.00 | | | 136 914.00 |
I4 DECREASES Grand Total | | | 136 914.00 | |
IO DECREASES Total including other intangible assets | | | 4 038.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 132 877.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 038.00 | | | 4 038.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 132 877.00 | | | 132 877.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 118 108.00 | 17 819.00 | | 118 108.00 |
PE DEPRECIATION Total including other intangible assets | 2 243.00 | 808.00 | | 2 243.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115 865.00 | 17 012.00 | | 115 865.00 |
| |
| 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 | 46 650.00 | 46 650.00 | | 46 650.00 |
8C Staff and Related Accounts | 3 919.00 | 3 919.00 | | 3 919.00 |
8D Social Security and Other Social Organizations | 675.00 | 675.00 | | 675.00 |
8E Income Taxes | 13 090.00 | 13 090.00 | | 13 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88.00 | 88.00 | | 88.00 |
UX Other trade receivables | 72 581.00 | 72 581.00 | | 72 581.00 |
UZ Social Security, other social security organizations | 1 367.00 | 1 367.00 | | 1 367.00 |
VB VAT | 6 857.00 | 6 857.00 | | 6 857.00 |
VC Group and associates | 437 081.00 | 437 081.00 | | 437 081.00 |
VH Loans with a maturity of more than one year at origin | 12 615.00 | | 12 615.00 | 12 615.00 |
VQ Other Taxes, Duties, and Similar Debts | 566.00 | 566.00 | | 566.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46 012.00 | 46 012.00 | | 46 012.00 |
VS Prepaid expenses | 71.00 | 71.00 | | 71.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 563 968.00 | 563 968.00 | | 563 968.00 |
VW VAT | 15 476.00 | 15 476.00 | | 15 476.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 079.00 | 80 463.00 | 12 615.00 | 93 079.00 |
| |
| 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 | 566.00 | | | 566.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 069.00 | | | 3 069.00 |
ST Other accounts | 9 703.00 | | | 9 703.00 |
XQ Rental, rental and co-ownership charges | 4 811.00 | | | 4 811.00 |
YT Subcontracting | 25 471.00 | | | 25 471.00 |
YU External personnel | 163 468.00 | | | 163 468.00 |
YW Business tax | 700.00 | | | 700.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 266.00 | | | 1 266.00 |
YY Amount of VAT collected | 75 562.00 | | | 75 562.00 |
YZ Total deductible VAT on goods and services | 26 355.00 | | | 26 355.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 206 522.00 | | | 206 522.00 |
| |
| 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 | 1.00 | | | 1.00 |
