| |
| 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 | 12 914.00 | 12 914.00 | | 12 914.00 |
AT Other tangible assets | 26 439.00 | 19 618.00 | 6 821.00 | 26 439.00 |
BJ TOTAL (I) | 39 353.00 | 32 532.00 | 6 821.00 | 39 353.00 |
BX Customers and related accounts | 2 120.00 | | 2 120.00 | 2 120.00 |
BZ Other receivables | 123 679.00 | | 123 679.00 | 123 679.00 |
CD Marketable securities | 2 314.00 | | 2 314.00 | 2 314.00 |
CF Cash and cash equivalents | 255 256.00 | | 255 256.00 | 255 256.00 |
CH Prepaid expenses | 2 000.00 | | 2 000.00 | 2 000.00 |
CJ TOTAL (II) | 385 369.00 | | 385 369.00 | 385 369.00 |
CO Grand total (0 to V) | 424 722.00 | 32 532.00 | 392 190.00 | 424 722.00 |
| |
| 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 | 288 408.00 | 262 823.00 | | 288 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 008.00 | 25 584.00 | | 32 008.00 |
DL TOTAL (I) | 331 415.00 | 299 408.00 | | 331 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9.00 | 9.00 | | 9.00 |
DX Trade payables and related accounts | 28 376.00 | 33 280.00 | | 28 376.00 |
DY Tax and social security liabilities | 30 152.00 | 22 892.00 | | 30 152.00 |
EA Other liabilities | 2 238.00 | 702.00 | | 2 238.00 |
EC TOTAL (IV) | 60 775.00 | 56 883.00 | | 60 775.00 |
EE Grand total (I to V) | 392 190.00 | 356 291.00 | | 392 190.00 |
EG Accrued income and payables due within one year | 60 775.00 | 56 883.00 | | 60 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 121 527.00 | | 121 527.00 | 121 527.00 |
FG Production sold - services | 259 565.00 | | 259 565.00 | 259 565.00 |
FJ Net sales | 381 091.00 | | 381 091.00 | 381 091.00 |
FO Operating subsidies | | | 13 500.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 394 601.00 | |
FS Purchases of goods (including customs duties) | | | 102 748.00 | |
FW Other purchases and external expenses | | | 110 256.00 | |
FX Taxes, duties, and similar payments | | | 2 639.00 | |
FY Salaries and Wages | | | 104 272.00 | |
FZ Social Security Contributions | | | 29 951.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 424.00 | |
GE Other Expenses | | | 4 578.00 | |
GF Total Operating Expenses (II) | | | 355 869.00 | |
GG - OPERATING RESULT (I - II) | | | 38 732.00 | |
GL Other interest and similar income | | | 560.00 | |
GP Total financial income (V) | | | 560.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 125.00 | 119.00 | | 1 125.00 |
HH Total exceptional expenses (VIII) | 1 125.00 | 119.00 | | 1 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 125.00 | -119.00 | | -1 125.00 |
HK Income tax | 6 159.00 | 3 512.00 | | 6 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 395 161.00 | 381 576.00 | | 395 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 363 153.00 | 355 991.00 | | 363 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 008.00 | 25 584.00 | | 32 008.00 |
| |
| 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 | 32 807.00 | | 6 546.00 | 32 807.00 |
I4 DECREASES Grand Total | | | 39 353.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 353.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 807.00 | | 6 546.00 | 32 807.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 108.00 | 1 424.00 | | 31 108.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 108.00 | 1 424.00 | | 31 108.00 |
| |
| 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 | 28 376.00 | 28 376.00 | | 28 376.00 |
8C Staff and Related Accounts | 11 499.00 | 11 499.00 | | 11 499.00 |
8D Social Security and Other Social Organizations | 9 208.00 | 9 208.00 | | 9 208.00 |
8E Income Taxes | 2 647.00 | 2 647.00 | | 2 647.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 238.00 | 2 238.00 | | 2 238.00 |
UX Other trade receivables | 2 120.00 | 2 120.00 | | 2 120.00 |
VB VAT | 5 071.00 | 5 071.00 | | 5 071.00 |
VC Group and associates | 95 601.00 | 95 601.00 | | 95 601.00 |
VI Group and Associates | 9.00 | 9.00 | | 9.00 |
VQ Other Taxes, Duties, and Similar Debts | 438.00 | 438.00 | | 438.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 007.00 | 23 007.00 | | 23 007.00 |
VS Prepaid expenses | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 799.00 | 127 799.00 | | 127 799.00 |
VW VAT | 6 360.00 | 6 360.00 | | 6 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 775.00 | 60 775.00 | | 60 775.00 |
| |
| 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 | 1 105.00 | 852.00 | | 1 105.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 129.00 | 16 872.00 | | 26 129.00 |
ST Other accounts | 57 227.00 | 48 206.00 | | 57 227.00 |
XQ Rental, rental and co-ownership charges | 26 000.00 | 29 168.00 | | 26 000.00 |
YT Subcontracting | 900.00 | 1 069.00 | | 900.00 |
YW Business tax | 1 534.00 | 1 546.00 | | 1 534.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 639.00 | 2 398.00 | | 2 639.00 |
YY Amount of VAT collected | 120 484.00 | 147 167.00 | | 120 484.00 |
YZ Total deductible VAT on goods and services | 34 064.00 | 29 464.00 | | 34 064.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 110 256.00 | 95 314.00 | | 110 256.00 |
| |
| 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 | 3.00 | | | 3.00 |
