| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 282 031.00 | | 282 031.00 | 282 031.00 |
AR Technical installations, industrial equipment and tools | 51 398.00 | 51 398.00 | | 51 398.00 |
AT Other tangible assets | 68 365.00 | 68 365.00 | | 68 365.00 |
BH Other financial assets | 3 504.00 | | 3 504.00 | 3 504.00 |
BJ TOTAL (I) | 405 679.00 | 119 763.00 | 285 916.00 | 405 679.00 |
BX Customers and related accounts | 157 933.00 | | 157 933.00 | 157 933.00 |
BZ Other receivables | 128 206.00 | | 128 206.00 | 128 206.00 |
CD Marketable securities | 251 233.00 | | 251 233.00 | 251 233.00 |
CF Cash and cash equivalents | 811 302.00 | | 811 302.00 | 811 302.00 |
CJ TOTAL (II) | 1 348 674.00 | | 1 348 674.00 | 1 348 674.00 |
CO Grand total (0 to V) | 1 754 353.00 | 119 763.00 | 1 634 590.00 | 1 754 353.00 |
CU Other investments | 381.00 | | 381.00 | 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 1 308 643.00 | | | 1 308 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 154.00 | | | 59 154.00 |
DL TOTAL (I) | 1 376 597.00 | | | 1 376 597.00 |
DU Loans and Debts from Credit Institutions (3) | 200 000.00 | | | 200 000.00 |
DX Trade payables and related accounts | 3 763.00 | | | 3 763.00 |
DY Tax and social security liabilities | 54 230.00 | | | 54 230.00 |
EC TOTAL (IV) | 257 993.00 | | | 257 993.00 |
EE Grand total (I to V) | 1 634 590.00 | | | 1 634 590.00 |
EG Accrued income and payables due within one year | 257 993.00 | | | 257 993.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 088 582.00 | | 1 088 582.00 | 1 088 582.00 |
FJ Net sales | 1 088 582.00 | | 1 088 582.00 | 1 088 582.00 |
FR Total operating income (I) | | | 1 088 582.00 | |
FS Purchases of goods (including customs duties) | | | 50 628.00 | |
FW Other purchases and external expenses | | | 329 267.00 | |
FX Taxes, duties, and similar payments | | | 4 940.00 | |
FY Salaries and Wages | | | 480 227.00 | |
FZ Social Security Contributions | | | 148 565.00 | |
GF Total Operating Expenses (II) | | | 1 013 627.00 | |
GG - OPERATING RESULT (I - II) | | | 74 955.00 | |
GK Income from other securities and fixed asset receivables | | | 29.00 | |
GP Total financial income (V) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 104 477.00 | | | 104 477.00 |
HK Income tax | 15 830.00 | | | 15 830.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 088 611.00 | | | 1 088 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 029 457.00 | | | 1 029 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 154.00 | | | 59 154.00 |
HP References: Equipment leasing | 38 220.00 | | | 38 220.00 |
| |
| 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 | 405 679.00 | | | 405 679.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 885.00 | |
I4 DECREASES Grand Total | | | 405 679.00 | |
IN DECREASES Start-up, development, or research expenses | | | 282 031.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 763.00 | |
KD ACQUISITIONS Total including other intangible assets | 282 031.00 | | | 282 031.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 763.00 | | | 119 763.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 885.00 | | | 3 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 119 763.00 | | | 119 763.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 119 763.00 | | | 119 763.00 |
| |
| 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 | 3 763.00 | 3 763.00 | | 3 763.00 |
8D Social Security and Other Social Organizations | 39 092.00 | 39 092.00 | | 39 092.00 |
8E Income Taxes | 4 902.00 | 4 902.00 | | 4 902.00 |
UT Other financial assets | 3 504.00 | | 3 504.00 | 3 504.00 |
UX Other trade receivables | 157 933.00 | 157 933.00 | | 157 933.00 |
VH Loans with a maturity of more than one year at origin | 200 000.00 | 200 000.00 | | 200 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 007.00 | 3 007.00 | | 3 007.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 128 206.00 | 128 206.00 | | 128 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 289 643.00 | 286 139.00 | 3 504.00 | 289 643.00 |
VW VAT | 7 229.00 | 7 229.00 | | 7 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 257 993.00 | 257 993.00 | | 257 993.00 |
| |
| 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 | 3 707.00 | | | 3 707.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 47 250.00 | | | 47 250.00 |
ST Other accounts | 101 768.00 | | | 101 768.00 |
XQ Rental, rental and co-ownership charges | 180 249.00 | | | 180 249.00 |
YW Business tax | 1 233.00 | | | 1 233.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 940.00 | | | 4 940.00 |
YY Amount of VAT collected | 63 977.00 | | | 63 977.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 329 267.00 | | | 329 267.00 |
| |
| 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 |
