| |
| 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 | 18 515.00 | 6 771.00 | 11 745.00 | 18 515.00 |
AT Other tangible assets | 38 131.00 | 21 196.00 | 16 935.00 | 38 131.00 |
BJ TOTAL (I) | 56 646.00 | 27 967.00 | 28 679.00 | 56 646.00 |
BR Intermediate and finished products | 5 920.00 | | 5 920.00 | 5 920.00 |
BX Customers and related accounts | 24 941.00 | | 24 941.00 | 24 941.00 |
BZ Other receivables | 4 403.00 | | 4 403.00 | 4 403.00 |
CF Cash and cash equivalents | 75 845.00 | | 75 845.00 | 75 845.00 |
CH Prepaid expenses | 499.00 | | 499.00 | 499.00 |
CJ TOTAL (II) | 111 608.00 | | 111 608.00 | 111 608.00 |
CO Grand total (0 to V) | 168 254.00 | 27 967.00 | 140 287.00 | 168 254.00 |
| |
| 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 |
DG Other reserves | 7 240.00 | 5 489.00 | | 7 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 456.00 | 17 751.00 | | 46 456.00 |
DL TOTAL (I) | 64 695.00 | 34 240.00 | | 64 695.00 |
DU Loans and Debts from Credit Institutions (3) | 34 193.00 | 37 719.00 | | 34 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 440.00 | | |
DX Trade payables and related accounts | 12 200.00 | 21 779.00 | | 12 200.00 |
DY Tax and social security liabilities | 27 355.00 | 22 180.00 | | 27 355.00 |
EA Other liabilities | 1 844.00 | | | 1 844.00 |
EC TOTAL (IV) | 75 592.00 | 83 118.00 | | 75 592.00 |
EE Grand total (I to V) | 140 287.00 | 117 358.00 | | 140 287.00 |
EG Accrued income and payables due within one year | 53 877.00 | 58 737.00 | | 53 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 300 713.00 | | 300 713.00 | 300 713.00 |
FJ Net sales | 300 713.00 | | 300 713.00 | 300 713.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 80.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 300 801.00 | |
FV Inventory change (raw materials and supplies) | | | -20.00 | |
FW Other purchases and external expenses | | | 82 452.00 | |
FX Taxes, duties, and similar payments | | | 6 437.00 | |
FY Salaries and Wages | | | 101 617.00 | |
FZ Social Security Contributions | | | 39 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 329.00 | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 242 383.00 | |
GG - OPERATING RESULT (I - II) | | | 58 418.00 | |
GR Interest and similar expenses | | | 778.00 | |
GU Total financial expenses (VI) | | | 778.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HK Income tax | 11 184.00 | 3 132.00 | | 11 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 801.00 | 185 300.00 | | 300 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 345.00 | 167 549.00 | | 254 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 456.00 | 17 751.00 | | 46 456.00 |
| |
| 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 | 56 646.00 | | | 56 646.00 |
I4 DECREASES Grand Total | | | 56 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 646.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 646.00 | | | 56 646.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 638.00 | 12 329.00 | | 15 638.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 638.00 | 12 329.00 | | 15 638.00 |
| |
| 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 | 12 200.00 | 12 200.00 | | 12 200.00 |
8C Staff and Related Accounts | 7 801.00 | 7 801.00 | | 7 801.00 |
8D Social Security and Other Social Organizations | 9 962.00 | 9 962.00 | | 9 962.00 |
8E Income Taxes | 8 052.00 | 8 052.00 | | 8 052.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 844.00 | 1 844.00 | | 1 844.00 |
UX Other trade receivables | 24 941.00 | 24 941.00 | | 24 941.00 |
VB VAT | 4 279.00 | 4 279.00 | | 4 279.00 |
VH Loans with a maturity of more than one year at origin | 34 193.00 | 12 478.00 | 21 715.00 | 34 193.00 |
VJ Loans taken out during the year | 12 365.00 | | | 12 365.00 |
VK Loans repaid during the year | 15 891.00 | | | 15 891.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 160.00 | 1 160.00 | | 1 160.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 124.00 | 124.00 | | 124.00 |
VS Prepaid expenses | 499.00 | 499.00 | | 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 844.00 | 29 844.00 | | 29 844.00 |
VW VAT | 380.00 | 380.00 | | 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 592.00 | 53 877.00 | 21 715.00 | 75 592.00 |
| |
| 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 | 5 654.00 | 2 457.00 | | 5 654.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 956.00 | 4 936.00 | | 4 956.00 |
ST Other accounts | 30 062.00 | 12 349.00 | | 30 062.00 |
YT Subcontracting | 47 433.00 | 47 817.00 | | 47 433.00 |
YW Business tax | 783.00 | 2 165.00 | | 783.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 437.00 | 4 622.00 | | 6 437.00 |
YY Amount of VAT collected | 3 213.00 | 6 252.00 | | 3 213.00 |
YZ Total deductible VAT on goods and services | 12 685.00 | 12 757.00 | | 12 685.00 |
ZE Dividends | 16 000.00 | | | 16 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 82 452.00 | 65 102.00 | | 82 452.00 |
| |
| 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 |
