| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 16.00 | | 16.00 | 16.00 |
BJ TOTAL (I) | 1 587 216.00 | | 1 587 216.00 | 1 587 216.00 |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BX Customers and related accounts | 492 955.00 | | 492 955.00 | 492 955.00 |
BZ Other receivables | 126 424.00 | | 126 424.00 | 126 424.00 |
CF Cash and cash equivalents | 87 956.00 | | 87 956.00 | 87 956.00 |
CJ TOTAL (II) | 707 534.00 | | 707 534.00 | 707 534.00 |
CO Grand total (0 to V) | 2 294 750.00 | | 2 294 750.00 | 2 294 750.00 |
CU Other investments | 1 587 200.00 | | 1 587 200.00 | 1 587 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 334 000.00 | 1 334 000.00 | | 1 334 000.00 |
DB Share, merger, contribution premiums, etc. | 89 403.00 | 89 402.00 | | 89 403.00 |
DD Legal reserve (1) | 13 511.00 | 12 741.00 | | 13 511.00 |
DG Other reserves | 13 826.00 | 13 826.00 | | 13 826.00 |
DH Retained earnings | -148 944.00 | -163 560.00 | | -148 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 476.00 | 15 387.00 | | 170 476.00 |
DL TOTAL (I) | 1 472 272.00 | 1 301 796.00 | | 1 472 272.00 |
DU Loans and Debts from Credit Institutions (3) | 176 298.00 | 201 826.00 | | 176 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 316 219.00 | 358 388.00 | | 316 219.00 |
DX Trade payables and related accounts | 14 028.00 | 14 058.00 | | 14 028.00 |
DY Tax and social security liabilities | 226 666.00 | 142 643.00 | | 226 666.00 |
EA Other liabilities | 89 267.00 | 55 767.00 | | 89 267.00 |
EC TOTAL (IV) | 822 478.00 | 772 682.00 | | 822 478.00 |
EE Grand total (I to V) | 2 294 750.00 | 2 074 478.00 | | 2 294 750.00 |
EG Accrued income and payables due within one year | 797 966.00 | 772 682.00 | | 797 966.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 352.00 | 252.00 | | 352.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 501 801.00 | | 501 801.00 | 501 801.00 |
FJ Net sales | 501 801.00 | | 501 801.00 | 501 801.00 |
FM Inventory production | | | 1.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 992.00 | |
FR Total operating income (I) | | | 503 793.00 | |
FW Other purchases and external expenses | | | 10 879.00 | |
FX Taxes, duties, and similar payments | | | 11 420.00 | |
FY Salaries and Wages | | | 268 913.00 | |
FZ Social Security Contributions | | | 143 728.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 434 939.00 | |
GG - OPERATING RESULT (I - II) | | | 68 854.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 142 500.00 | |
GP Total financial income (V) | | | 142 500.00 | |
GR Interest and similar expenses | | | 1 143.00 | |
GU Total financial expenses (VI) | | | 1 143.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 210 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 992.00 | 1 992.00 | | 1 992.00 |
A2 TOTAL ASSETS | 83 044.00 | 60 377.00 | | 83 044.00 |
HA Exceptional income from management transactions | 646.00 | 3 901.00 | | 646.00 |
HD Total exceptional income (VII) | 646.00 | 3 901.00 | | 646.00 |
HE Exceptional expenses on management operations | 33 615.00 | 25 000.00 | | 33 615.00 |
HH Total exceptional expenses (VIII) | 33 615.00 | 25 000.00 | | 33 615.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 969.00 | -21 099.00 | | -32 969.00 |
HK Income tax | 6 767.00 | 2 495.00 | | 6 767.00 |
HL TOTAL REVENUE (I + III + V + VII) | 646 939.00 | 458 367.00 | | 646 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 476 464.00 | 442 981.00 | | 476 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 476.00 | 15 387.00 | | 170 476.00 |
| |
| 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 | 1 551 216.00 | | 236 000.00 | 1 551 216.00 |
I3 DECREASES Total Financial Fixed Assets | | 200 000.00 | 1 587 216.00 | |
I4 DECREASES Grand Total | | 200 000.00 | 1 587 216.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 551 216.00 | | 236 000.00 | 1 551 216.00 |
| |
| 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 | 14 028.00 | 14 028.00 | | 14 028.00 |
8C Staff and Related Accounts | 54 466.00 | 54 466.00 | | 54 466.00 |
8D Social Security and Other Social Organizations | 81 702.00 | 81 702.00 | | 81 702.00 |
8E Income Taxes | 6 767.00 | 6 767.00 | | 6 767.00 |
8K Other liabilities (including liabilities related to repo transactions) | 89 267.00 | 89 267.00 | | 89 267.00 |
UX Other trade receivables | 492 955.00 | 492 955.00 | | 492 955.00 |
VB VAT | 14 281.00 | 14 281.00 | | 14 281.00 |
VC Group and associates | 111 896.00 | 111 896.00 | | 111 896.00 |
VG Loans with a maturity of up to one year at origin | 352.00 | 352.00 | | 352.00 |
VH Loans with a maturity of more than one year at origin | 175 947.00 | 151 434.00 | 24 512.00 | 175 947.00 |
VI Group and Associates | 316 219.00 | 316 219.00 | | 316 219.00 |
VK Loans repaid during the year | 14 335.00 | | | 14 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 052.00 | 1 052.00 | | 1 052.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 247.00 | 247.00 | | 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 619 379.00 | 619 379.00 | | 619 379.00 |
VW VAT | 82 679.00 | 82 679.00 | | 82 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 822 478.00 | 797 966.00 | 24 512.00 | 822 478.00 |
| |
| 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 | 10 942.00 | 15 088.00 | | 10 942.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 865.00 | 4 884.00 | | 8 865.00 |
ST Other accounts | 2 014.00 | 2 455.00 | | 2 014.00 |
YW Business tax | 478.00 | 495.00 | | 478.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 420.00 | 15 583.00 | | 11 420.00 |
YY Amount of VAT collected | 72 592.00 | 85 925.00 | | 72 592.00 |
YZ Total deductible VAT on goods and services | 871.00 | 1 090.00 | | 871.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 879.00 | 7 338.00 | | 10 879.00 |
| |
| 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 |
