| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 586.00 | 1 067.00 | 519.00 | 1 586.00 |
BJ TOTAL (I) | 944 576.00 | 1 067.00 | 943 509.00 | 944 576.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 148 832.00 | | 148 832.00 | 148 832.00 |
CF Cash and cash equivalents | 1 387 143.00 | | 1 387 143.00 | 1 387 143.00 |
CH Prepaid expenses | 139.00 | | 139.00 | 139.00 |
CJ TOTAL (II) | 1 536 114.00 | | 1 536 114.00 | 1 536 114.00 |
CO Grand total (0 to V) | 2 480 690.00 | 1 067.00 | 2 479 623.00 | 2 480 690.00 |
CU Other investments | 942 990.00 | | 942 990.00 | 942 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 000.00 | 530 000.00 | | 530 000.00 |
DB Share, merger, contribution premiums, etc. | 198 667.00 | 198 667.00 | | 198 667.00 |
DD Legal reserve (1) | 53 000.00 | 53 000.00 | | 53 000.00 |
DG Other reserves | 1 503 590.00 | 1 481 722.00 | | 1 503 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 205.00 | 22 932.00 | | -11 205.00 |
DL TOTAL (I) | 2 274 052.00 | 2 286 321.00 | | 2 274 052.00 |
DQ Provisions for Expenses | 5 053.00 | 4 333.00 | | 5 053.00 |
DR TOTAL (IV) | 5 053.00 | 4 333.00 | | 5 053.00 |
DX Trade payables and related accounts | 4 081.00 | 10 966.00 | | 4 081.00 |
DY Tax and social security liabilities | 167 024.00 | 125 514.00 | | 167 024.00 |
EA Other liabilities | 29 413.00 | | | 29 413.00 |
EC TOTAL (IV) | 200 518.00 | 136 479.00 | | 200 518.00 |
EE Grand total (I to V) | 2 479 623.00 | 2 427 134.00 | | 2 479 623.00 |
EG Accrued income and payables due within one year | 200 518.00 | 136 479.00 | | 200 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 311 219.00 | | 311 219.00 | 311 219.00 |
FJ Net sales | 311 219.00 | | 311 219.00 | 311 219.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 311 225.00 | |
FW Other purchases and external expenses | | | 22 026.00 | |
FX Taxes, duties, and similar payments | | | 6 360.00 | |
FY Salaries and Wages | | | 214 535.00 | |
FZ Social Security Contributions | | | 34 945.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 529.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 720.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 279 122.00 | |
GG - OPERATING RESULT (I - II) | | | 32 103.00 | |
GL Other interest and similar income | | | 583.00 | |
GP Total financial income (V) | | | 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 583.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 444.00 | 6 578.00 | | 2 444.00 |
HH Total exceptional expenses (VIII) | 2 444.00 | 6 578.00 | | 2 444.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 444.00 | -6 578.00 | | -2 444.00 |
HK Income tax | 41 447.00 | 2 815.00 | | 41 447.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 808.00 | 336 942.00 | | 311 808.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 323 013.00 | 314 011.00 | | 323 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 205.00 | 22 932.00 | | -11 205.00 |
HP References: Equipment leasing | 5 500.00 | 5 500.00 | | 5 500.00 |
| |
| 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 | 944 576.00 | | | 944 576.00 |
I3 DECREASES Total Financial Fixed Assets | | | 942 990.00 | |
I4 DECREASES Grand Total | | | 944 576.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 586.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 586.00 | | | 1 586.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 942 990.00 | | | 942 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 538.00 | 529.00 | | 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 538.00 | 529.00 | | 538.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 4 333.00 | 720.00 | | 4 333.00 |
7C Grand total | 4 333.00 | 720.00 | | 4 333.00 |
UE of which provisions and reversals: - Operating | | 720.00 | | |
| |
| 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 | 4 081.00 | 4 081.00 | | 4 081.00 |
8C Staff and Related Accounts | 65 006.00 | 65 006.00 | | 65 006.00 |
8D Social Security and Other Social Organizations | 57 771.00 | 57 771.00 | | 57 771.00 |
8E Income Taxes | 37 833.00 | 37 833.00 | | 37 833.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 413.00 | 29 413.00 | | 29 413.00 |
VB VAT | 5 547.00 | 5 547.00 | | 5 547.00 |
VC Group and associates | 143 285.00 | 143 285.00 | | 143 285.00 |
VQ Other Taxes, Duties, and Similar Debts | 823.00 | 823.00 | | 823.00 |
VS Prepaid expenses | 139.00 | 139.00 | | 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 971.00 | 148 971.00 | | 148 971.00 |
VW VAT | 5 591.00 | 5 591.00 | | 5 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 518.00 | 200 518.00 | | 200 518.00 |
| |
| 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 | 6 360.00 | 16 207.00 | | 6 360.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 040.00 | 5 315.00 | | 7 040.00 |
ST Other accounts | 13 587.00 | 9 997.00 | | 13 587.00 |
XQ Rental, rental and co-ownership charges | 1 399.00 | 3 081.00 | | 1 399.00 |
YU External personnel | | 10 522.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 6 360.00 | 16 207.00 | | 6 360.00 |
YY Amount of VAT collected | 86 915.00 | 50 187.00 | | 86 915.00 |
YZ Total deductible VAT on goods and services | 4 871.00 | 4 724.00 | | 4 871.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 026.00 | 28 916.00 | | 22 026.00 |
| |
| 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 | 1.00 | | | 1.00 |
