| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 632.00 | 858.00 | 774.00 | 1 632.00 |
BH Other financial assets | 640.00 | | 640.00 | 640.00 |
BJ TOTAL (I) | 2 272.00 | 858.00 | 1 414.00 | 2 272.00 |
BL Raw materials, supplies | 2 943.00 | | 2 943.00 | 2 943.00 |
BX Customers and related accounts | 58 061.00 | | 58 061.00 | 58 061.00 |
BZ Other receivables | 34 995.00 | | 34 995.00 | 34 995.00 |
CF Cash and cash equivalents | 61 134.00 | | 61 134.00 | 61 134.00 |
CJ TOTAL (II) | 157 133.00 | | 157 133.00 | 157 133.00 |
CO Grand total (0 to V) | 159 405.00 | 858.00 | 158 548.00 | 159 405.00 |
CP Shares due in less than one year | 640.00 | | | 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 61 462.00 | 46 801.00 | | 61 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 398.00 | 14 661.00 | | 22 398.00 |
DL TOTAL (I) | 92 109.00 | 69 712.00 | | 92 109.00 |
DV Miscellaneous Loans and Financial Debts (4) | 135.00 | 135.00 | | 135.00 |
DX Trade payables and related accounts | 6 491.00 | 41 567.00 | | 6 491.00 |
DY Tax and social security liabilities | 54 113.00 | 65 873.00 | | 54 113.00 |
EA Other liabilities | 5 699.00 | 10 791.00 | | 5 699.00 |
EC TOTAL (IV) | 66 438.00 | 118 366.00 | | 66 438.00 |
EE Grand total (I to V) | 158 548.00 | 188 077.00 | | 158 548.00 |
EG Accrued income and payables due within one year | 66 438.00 | 118 366.00 | | 66 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 695 137.00 | | 695 137.00 | 695 137.00 |
FJ Net sales | 695 137.00 | | 695 137.00 | 695 137.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 114.00 | |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 695 297.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 85 490.00 | |
FV Inventory change (raw materials and supplies) | | | 883.00 | |
FW Other purchases and external expenses | | | 475 717.00 | |
FX Taxes, duties, and similar payments | | | 2 592.00 | |
FY Salaries and Wages | | | 69 209.00 | |
FZ Social Security Contributions | | | 32 780.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 188.00 | |
GE Other Expenses | | | 39.00 | |
GF Total Operating Expenses (II) | | | 666 899.00 | |
GG - OPERATING RESULT (I - II) | | | 28 399.00 | |
GR Interest and similar expenses | | | 944.00 | |
GU Total financial expenses (VI) | | | 944.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -944.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 114.00 | | | 114.00 |
HE Exceptional expenses on management operations | 940.00 | 411.00 | | 940.00 |
HH Total exceptional expenses (VIII) | 940.00 | 411.00 | | 940.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -940.00 | -411.00 | | -940.00 |
HK Income tax | 4 118.00 | 2 194.00 | | 4 118.00 |
HL TOTAL REVENUE (I + III + V + VII) | 695 297.00 | 526 396.00 | | 695 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 672 900.00 | 511 736.00 | | 672 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 398.00 | 14 661.00 | | 22 398.00 |
| |
| 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 | 1 310.00 | | 962.00 | 1 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 640.00 | |
I4 DECREASES Grand Total | | | 2 272.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 632.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 670.00 | | 962.00 | 670.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 640.00 | | | 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 670.00 | 188.00 | | 670.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 670.00 | 188.00 | | 670.00 |
| |
| 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 | 6 491.00 | 6 491.00 | | 6 491.00 |
8C Staff and Related Accounts | 8 102.00 | 8 102.00 | | 8 102.00 |
8D Social Security and Other Social Organizations | 9 055.00 | 9 055.00 | | 9 055.00 |
8E Income Taxes | 2 918.00 | 2 918.00 | | 2 918.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 699.00 | 5 699.00 | | 5 699.00 |
UT Other financial assets | 640.00 | 640.00 | | 640.00 |
UX Other trade receivables | 58 061.00 | 58 061.00 | | 58 061.00 |
VB VAT | 34 669.00 | 34 669.00 | | 34 669.00 |
VI Group and Associates | 135.00 | 135.00 | | 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 583.00 | 583.00 | | 583.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 326.00 | 326.00 | | 326.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 697.00 | 93 697.00 | | 93 697.00 |
VW VAT | 33 455.00 | 33 455.00 | | 33 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 438.00 | 66 438.00 | | 66 438.00 |
| |
| 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 | 63.00 | 364.00 | | 63.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 200.00 | 4 498.00 | | 5 200.00 |
ST Other accounts | 29 692.00 | 25 011.00 | | 29 692.00 |
XQ Rental, rental and co-ownership charges | 5 460.00 | 5 557.00 | | 5 460.00 |
YT Subcontracting | 435 364.00 | 309 500.00 | | 435 364.00 |
YW Business tax | 2 529.00 | 2 523.00 | | 2 529.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 592.00 | 2 887.00 | | 2 592.00 |
YY Amount of VAT collected | 37 120.00 | 34 013.00 | | 37 120.00 |
YZ Total deductible VAT on goods and services | 103 436.00 | 77 221.00 | | 103 436.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 475 717.00 | 344 565.00 | | 475 717.00 |
| |
| 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 |
