| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 923.00 | 3 593.00 | 1 330.00 | 4 923.00 |
BJ TOTAL (I) | 4 938.00 | 3 593.00 | 1 345.00 | 4 938.00 |
BX Customers and related accounts | 14 904.00 | | 14 904.00 | 14 904.00 |
BZ Other receivables | 6 353.00 | | 6 353.00 | 6 353.00 |
CD Marketable securities | 52 157.00 | | 52 157.00 | 52 157.00 |
CF Cash and cash equivalents | 86 726.00 | | 86 726.00 | 86 726.00 |
CJ TOTAL (II) | 160 140.00 | | 160 140.00 | 160 140.00 |
CO Grand total (0 to V) | 165 078.00 | 3 593.00 | 161 485.00 | 165 078.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 109 692.00 | | | 109 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 351.00 | | | 25 351.00 |
DL TOTAL (I) | 143 427.00 | | | 143 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 518.00 | | | 5 518.00 |
DX Trade payables and related accounts | 1 602.00 | | | 1 602.00 |
DY Tax and social security liabilities | 10 938.00 | | | 10 938.00 |
EC TOTAL (IV) | 18 058.00 | | | 18 058.00 |
EE Grand total (I to V) | 161 485.00 | | | 161 485.00 |
EG Accrued income and payables due within one year | 18 058.00 | | | 18 058.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 143 520.00 | | 143 520.00 | 143 520.00 |
FJ Net sales | 143 520.00 | | 143 520.00 | 143 520.00 |
FR Total operating income (I) | | | 143 520.00 | |
FW Other purchases and external expenses | | | 12 404.00 | |
FX Taxes, duties, and similar payments | | | 11 243.00 | |
FY Salaries and Wages | | | 61 500.00 | |
FZ Social Security Contributions | | | 27 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 004.00 | |
GF Total Operating Expenses (II) | | | 113 794.00 | |
GG - OPERATING RESULT (I - II) | | | 29 726.00 | |
GL Other interest and similar income | | | 462.00 | |
GP Total financial income (V) | | | 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 26 593.00 | | | 26 593.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HF Exceptional expenses on capital transactions | 139.00 | | | 139.00 |
HH Total exceptional expenses (VIII) | 141.00 | | | 141.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -141.00 | | | -141.00 |
HK Income tax | 4 696.00 | | | 4 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 982.00 | | | 143 982.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 630.00 | | | 118 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 351.00 | | | 25 351.00 |
| |
| 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 | 3 805.00 | | 1 916.00 | 3 805.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | 782.00 | 4 938.00 | |
IY DECREASES Total Tangible Fixed Assets | | 782.00 | 4 923.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 790.00 | | 1 916.00 | 3 790.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 232.00 | 1 004.00 | 643.00 | 3 232.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 232.00 | 1 004.00 | 643.00 | 3 232.00 |
| |
| 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 | 1 602.00 | 1 602.00 | | 1 602.00 |
8D Social Security and Other Social Organizations | 61.00 | 61.00 | | 61.00 |
8E Income Taxes | 604.00 | 604.00 | | 604.00 |
UX Other trade receivables | 14 904.00 | | | 14 904.00 |
VB VAT | 8.00 | | | 8.00 |
VI Group and Associates | 5 518.00 | 5 518.00 | | 5 518.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 345.00 | | | 6 345.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 257.00 | 21 257.00 | | 21 257.00 |
VW VAT | 10 273.00 | 10 273.00 | | 10 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 058.00 | 18 058.00 | | 18 058.00 |
| |
| 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 | 10 175.00 | | | 10 175.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 741.00 | | | 3 741.00 |
ST Other accounts | 3 069.00 | | | 3 069.00 |
XQ Rental, rental and co-ownership charges | 5 594.00 | | | 5 594.00 |
YW Business tax | 1 068.00 | | | 1 068.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 243.00 | | | 11 243.00 |
YY Amount of VAT collected | 28 704.00 | | | 28 704.00 |
YZ Total deductible VAT on goods and services | 1 410.00 | | | 1 410.00 |
ZE Dividends | 17 500.00 | | | 17 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 404.00 | | | 12 404.00 |
