| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 055.00 | 526.00 | 529.00 | 1 055.00 |
AR Technical installations, industrial equipment and tools | 15 728.00 | 12 402.00 | 3 326.00 | 15 728.00 |
AT Other tangible assets | 13 084.00 | 10 408.00 | 2 676.00 | 13 084.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 29 888.00 | 23 336.00 | 6 551.00 | 29 888.00 |
BX Customers and related accounts | 28 592.00 | | 28 592.00 | 28 592.00 |
BZ Other receivables | 478.00 | | 478.00 | 478.00 |
CF Cash and cash equivalents | 26 058.00 | | 26 058.00 | 26 058.00 |
CH Prepaid expenses | 91.00 | | 91.00 | 91.00 |
CJ TOTAL (II) | 55 219.00 | | 55 219.00 | 55 219.00 |
CO Grand total (0 to V) | 85 107.00 | 23 336.00 | 61 770.00 | 85 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 35 654.00 | 15 893.00 | | 35 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 754.00 | 19 762.00 | | 5 754.00 |
DL TOTAL (I) | 50 208.00 | 44 454.00 | | 50 208.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | | | 18.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 255.00 | 1 660.00 | | 1 255.00 |
DX Trade payables and related accounts | 2 070.00 | 2 066.00 | | 2 070.00 |
DY Tax and social security liabilities | 8 220.00 | 9 583.00 | | 8 220.00 |
EC TOTAL (IV) | 11 562.00 | 13 309.00 | | 11 562.00 |
EE Grand total (I to V) | 61 770.00 | 57 764.00 | | 61 770.00 |
EG Accrued income and payables due within one year | 11 562.00 | 13 309.00 | | 11 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 94 369.00 | | 94 369.00 | 94 369.00 |
FJ Net sales | 94 369.00 | | 94 369.00 | 94 369.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 94 372.00 | |
FU Purchases of raw materials and other supplies | | | 1 079.00 | |
FW Other purchases and external expenses | | | 48 267.00 | |
FX Taxes, duties, and similar payments | | | 762.00 | |
FY Salaries and Wages | | | 29 506.00 | |
FZ Social Security Contributions | | | 5 623.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 566.00 | |
GE Other Expenses | | | 61.00 | |
GF Total Operating Expenses (II) | | | 87 864.00 | |
GG - OPERATING RESULT (I - II) | | | 6 507.00 | |
GR Interest and similar expenses | | | 61.00 | |
GU Total financial expenses (VI) | | | 61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | 6 931.00 | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | 112.00 | | 4.00 |
HF Exceptional expenses on capital transactions | 58.00 | | | 58.00 |
HH Total exceptional expenses (VIII) | 58.00 | | | 58.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -58.00 | | | -58.00 |
HK Income tax | 635.00 | | | 635.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 372.00 | 106 984.00 | | 94 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 618.00 | 87 223.00 | | 88 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 754.00 | 19 762.00 | | 5 754.00 |
| |
| 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 | 32 350.00 | | 5 580.00 | 32 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | 8 042.00 | 29 888.00 | |
IO DECREASES Total including other intangible assets | | 1 216.00 | 1 055.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 827.00 | 28 813.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 271.00 | | | 2 271.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 060.00 | | 5 580.00 | 30 060.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 755.00 | 2 566.00 | 7 985.00 | 28 755.00 |
PE DEPRECIATION Total including other intangible assets | 1 408.00 | 334.00 | 1 216.00 | 1 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 347.00 | 2 232.00 | 6 769.00 | 27 347.00 |
| |
| 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 | 2 070.00 | 2 070.00 | | 2 070.00 |
8D Social Security and Other Social Organizations | 832.00 | 832.00 | | 832.00 |
8E Income Taxes | 635.00 | 635.00 | | 635.00 |
UX Other trade receivables | 28 592.00 | 28 592.00 | | 28 592.00 |
VB VAT | 478.00 | 478.00 | | 478.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 1 255.00 | 1 255.00 | | 1 255.00 |
VQ Other Taxes, Duties, and Similar Debts | 575.00 | 575.00 | | 575.00 |
VS Prepaid expenses | 91.00 | 91.00 | | 91.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 161.00 | 29 161.00 | | 29 161.00 |
VW VAT | 6 177.00 | 6 177.00 | | 6 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 562.00 | 11 562.00 | | 11 562.00 |
| |
| 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 | | 104.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 203.00 | 2 203.00 | | 2 203.00 |
ST Other accounts | 30 540.00 | 28 710.00 | | 30 540.00 |
XQ Rental, rental and co-ownership charges | 14 817.00 | 14 725.00 | | 14 817.00 |
YT Subcontracting | 707.00 | 623.00 | | 707.00 |
YW Business tax | 762.00 | 745.00 | | 762.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 762.00 | 849.00 | | 762.00 |
YY Amount of VAT collected | 21 529.00 | 21 396.00 | | 21 529.00 |
YZ Total deductible VAT on goods and services | 2 147.00 | 1 832.00 | | 2 147.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 267.00 | 46 261.00 | | 48 267.00 |
