| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 68 209.00 | 10 206.00 | 58 003.00 | 68 209.00 |
BJ TOTAL (I) | 68 209.00 | 10 206.00 | 58 003.00 | 68 209.00 |
BX Customers and related accounts | 93 000.00 | | 93 000.00 | 93 000.00 |
BZ Other receivables | 15 314.00 | | 15 314.00 | 15 314.00 |
CF Cash and cash equivalents | 70 088.00 | | 70 088.00 | 70 088.00 |
CH Prepaid expenses | 588.00 | | 588.00 | 588.00 |
CJ TOTAL (II) | 178 990.00 | | 178 990.00 | 178 990.00 |
CO Grand total (0 to V) | 247 199.00 | 10 206.00 | 236 993.00 | 247 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 16 845.00 | | | 16 845.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 846.00 | | | 15 846.00 |
DL TOTAL (I) | 33 790.00 | | | 33 790.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | | | 3.00 |
DX Trade payables and related accounts | 73 994.00 | | | 73 994.00 |
DY Tax and social security liabilities | 129 206.00 | | | 129 206.00 |
EC TOTAL (IV) | 203 203.00 | | | 203 203.00 |
EE Grand total (I to V) | 236 993.00 | | | 236 993.00 |
EG Accrued income and payables due within one year | 203 203.00 | | | 203 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 598 443.00 | | 598 443.00 | 598 443.00 |
FJ Net sales | 598 443.00 | | 598 443.00 | 598 443.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 287.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 599 733.00 | |
FW Other purchases and external expenses | | | 140 457.00 | |
FX Taxes, duties, and similar payments | | | 6 622.00 | |
FY Salaries and Wages | | | 304 130.00 | |
FZ Social Security Contributions | | | 133 101.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 007.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 598 329.00 | |
GG - OPERATING RESULT (I - II) | | | 1 405.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 405.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 287.00 | | | 1 287.00 |
HB Exceptional income from capital transactions | 39 400.00 | | | 39 400.00 |
HD Total exceptional income (VII) | 39 400.00 | | | 39 400.00 |
HH Total exceptional expenses (VIII) | 20 260.00 | | | 20 260.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 140.00 | | | 19 140.00 |
HK Income tax | 4 699.00 | | | 4 699.00 |
HL TOTAL REVENUE (I + III + V + VII) | 639 133.00 | | | 639 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 623 288.00 | | | 623 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 846.00 | | | 15 846.00 |
| |
| 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 | 92 893.00 | | | 92 893.00 |
I4 DECREASES Grand Total | | 24 684.00 | 68 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 684.00 | 68 209.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 893.00 | | | 92 893.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 620.00 | 14 007.00 | 71 421.00 | 67 620.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 620.00 | 14 007.00 | 71 421.00 | 67 620.00 |
| |
| 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 | 73 994.00 | 73 994.00 | | 73 994.00 |
8C Staff and Related Accounts | 49 879.00 | 49 879.00 | | 49 879.00 |
8D Social Security and Other Social Organizations | 56 722.00 | 56 722.00 | | 56 722.00 |
8E Income Taxes | 7 099.00 | 7 099.00 | | 7 099.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3.00 | 3.00 | | 3.00 |
UX Other trade receivables | 93 000.00 | 93 000.00 | | 93 000.00 |
VB VAT | 15 314.00 | 15 314.00 | | 15 314.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VS Prepaid expenses | 588.00 | 588.00 | | 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 902.00 | 108 902.00 | | 108 902.00 |
VW VAT | 15 505.00 | 15 505.00 | | 15 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 203.00 | 203 203.00 | | 203 203.00 |
| |
| 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 | 5 785.00 | | | 5 785.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 17 224.00 | | | 17 224.00 |
XQ Rental, rental and co-ownership charges | 5 400.00 | | | 5 400.00 |
YT Subcontracting | 117 790.00 | | | 117 790.00 |
YW Business tax | 837.00 | | | 837.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 622.00 | | | 6 622.00 |
YY Amount of VAT collected | 119 689.00 | | | 119 689.00 |
YZ Total deductible VAT on goods and services | 41 238.00 | | | 41 238.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 140 457.00 | | | 140 457.00 |
