| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 200.00 | 4 200.00 | | 4 200.00 |
AP Buildings | 8 685.00 | 8 685.00 | | 8 685.00 |
AR Technical installations, industrial equipment and tools | 989.00 | 989.00 | | 989.00 |
AT Other tangible assets | 26 478.00 | 22 489.00 | 3 988.00 | 26 478.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 40 513.00 | 36 364.00 | 4 149.00 | 40 513.00 |
BV Advances and down payments on orders | 485.00 | | 485.00 | 485.00 |
BX Customers and related accounts | 138 163.00 | | 138 163.00 | 138 163.00 |
BZ Other receivables | 2 982.00 | | 2 982.00 | 2 982.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 13 738.00 | | 13 738.00 | 13 738.00 |
CJ TOTAL (II) | 155 469.00 | | 155 469.00 | 155 469.00 |
CO Grand total (0 to V) | 195 983.00 | 36 364.00 | 159 619.00 | 195 983.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | | | 32 000.00 |
DD Legal reserve (1) | 536.00 | | | 536.00 |
DG Other reserves | 10 187.00 | | | 10 187.00 |
DH Retained earnings | -18 396.00 | | | -18 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 663.00 | | | 35 663.00 |
DL TOTAL (I) | 59 990.00 | | | 59 990.00 |
DU Loans and Debts from Credit Institutions (3) | 452.00 | | | 452.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 017.00 | | | 4 017.00 |
DX Trade payables and related accounts | 31 619.00 | | | 31 619.00 |
DY Tax and social security liabilities | 63 539.00 | | | 63 539.00 |
EC TOTAL (IV) | 99 628.00 | | | 99 628.00 |
EE Grand total (I to V) | 159 619.00 | | | 159 619.00 |
EG Accrued income and payables due within one year | 99 176.00 | | | 99 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 242 364.00 | | 242 364.00 | 242 364.00 |
FJ Net sales | 242 364.00 | | 242 364.00 | 242 364.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 840.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 247 208.00 | |
FW Other purchases and external expenses | | | 68 062.00 | |
FX Taxes, duties, and similar payments | | | 5 989.00 | |
FY Salaries and Wages | | | 88 995.00 | |
FZ Social Security Contributions | | | 32 261.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 242.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 197 583.00 | |
GG - OPERATING RESULT (I - II) | | | 49 624.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 820.00 | | | 1 820.00 |
A2 TOTAL ASSETS | 13 677.00 | | | 13 677.00 |
HA Exceptional income from management transactions | 7 618.00 | | | 7 618.00 |
HD Total exceptional income (VII) | 7 618.00 | | | 7 618.00 |
HE Exceptional expenses on management operations | 17 712.00 | | | 17 712.00 |
HF Exceptional expenses on capital transactions | 677.00 | | | 677.00 |
HH Total exceptional expenses (VIII) | 18 389.00 | | | 18 389.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 771.00 | | | -10 771.00 |
HK Income tax | 3 165.00 | | | 3 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 254 826.00 | | | 254 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 163.00 | | | 219 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 663.00 | | | 35 663.00 |
| |
| 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 | 46 754.00 | | 1 651.00 | 46 754.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | 7 892.00 | 40 513.00 | |
IO DECREASES Total including other intangible assets | | | 4 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 892.00 | 36 153.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 200.00 | | | 4 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 393.00 | | 1 651.00 | 42 393.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 336.00 | 2 242.00 | 7 214.00 | 41 336.00 |
PE DEPRECIATION Total including other intangible assets | 4 200.00 | | | 4 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 136.00 | 2 242.00 | 7 214.00 | 37 136.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 019.00 | | 3 019.00 | 3 019.00 |
7B Total provisions for depreciation | 3 019.00 | | 3 019.00 | 3 019.00 |
7C Grand total | 3 019.00 | | 3 019.00 | 3 019.00 |
UE of which provisions and reversals: - Operating | | | 3 019.00 | |
| |
| 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 | 31 619.00 | 31 619.00 | | 31 619.00 |
8C Staff and Related Accounts | 17 900.00 | 17 900.00 | | 17 900.00 |
8D Social Security and Other Social Organizations | 11 694.00 | 11 694.00 | | 11 694.00 |
8E Income Taxes | 3 165.00 | 3 165.00 | | 3 165.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 138 163.00 | 138 163.00 | | 138 163.00 |
VB VAT | 2 982.00 | 2 982.00 | | 2 982.00 |
VH Loans with a maturity of more than one year at origin | 452.00 | | | 452.00 |
VI Group and Associates | 4 017.00 | 4 017.00 | | 4 017.00 |
VK Loans repaid during the year | 1 333.00 | | | 1 333.00 |
VQ Other Taxes, Duties, and Similar Debts | 490.00 | 490.00 | | 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 306.00 | 141 146.00 | 160.00 | 141 306.00 |
VW VAT | 30 289.00 | 30 289.00 | | 30 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 628.00 | 99 176.00 | | 99 628.00 |
| |
| 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 | 3 996.00 | | | 3 996.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 089.00 | | | 8 089.00 |
ST Other accounts | 42 770.00 | | | 42 770.00 |
XQ Rental, rental and co-ownership charges | 16 200.00 | | | 16 200.00 |
YT Subcontracting | 1 002.00 | | | 1 002.00 |
YW Business tax | 1 993.00 | | | 1 993.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 989.00 | | | 5 989.00 |
YY Amount of VAT collected | 48 473.00 | | | 48 473.00 |
YZ Total deductible VAT on goods and services | 7 206.00 | | | 7 206.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 68 062.00 | | | 68 062.00 |
