| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 71 427.00 | 43 474.00 | 27 952.00 | 71 427.00 |
BH Other financial assets | 2 005.00 | | 2 005.00 | 2 005.00 |
BJ TOTAL (I) | 73 432.00 | 43 474.00 | 29 957.00 | 73 432.00 |
BX Customers and related accounts | 361 197.00 | | 361 197.00 | 361 197.00 |
BZ Other receivables | 16 477.00 | | 16 477.00 | 16 477.00 |
CF Cash and cash equivalents | 507 945.00 | | 507 945.00 | 507 945.00 |
CH Prepaid expenses | 336.00 | | 336.00 | 336.00 |
CJ TOTAL (II) | 885 956.00 | | 885 956.00 | 885 956.00 |
CO Grand total (0 to V) | 959 388.00 | 43 474.00 | 915 914.00 | 959 388.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 365 046.00 | 321 430.00 | | 365 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 428.00 | 83 615.00 | | 89 428.00 |
DL TOTAL (I) | 463 275.00 | 413 846.00 | | 463 275.00 |
DP Provisions for Risks | 50 000.00 | 50 000.00 | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 18 659.00 | 25 363.00 | | 18 659.00 |
DY Tax and social security liabilities | 377 862.00 | 408 613.00 | | 377 862.00 |
EA Other liabilities | 6 117.00 | 1 861.00 | | 6 117.00 |
EC TOTAL (IV) | 402 638.00 | 435 838.00 | | 402 638.00 |
EE Grand total (I to V) | 915 914.00 | 899 685.00 | | 915 914.00 |
EG Accrued income and payables due within one year | 402 638.00 | 435 838.00 | | 402 638.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 533 605.00 | | 1 533 605.00 | 1 533 605.00 |
FJ Net sales | 1 533 605.00 | | 1 533 605.00 | 1 533 605.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 884.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 1 542 508.00 | |
FU Purchases of raw materials and other supplies | | | 1 279.00 | |
FW Other purchases and external expenses | | | 187 550.00 | |
FX Taxes, duties, and similar payments | | | 28 382.00 | |
FY Salaries and Wages | | | 815 393.00 | |
FZ Social Security Contributions | | | 371 588.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 287.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 1 423 486.00 | |
GG - OPERATING RESULT (I - II) | | | 119 022.00 | |
GL Other interest and similar income | | | 55.00 | |
GP Total financial income (V) | | | 55.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 884.00 | 15 835.00 | | 8 884.00 |
HE Exceptional expenses on management operations | 25.00 | 59.00 | | 25.00 |
HF Exceptional expenses on capital transactions | 1 380.00 | 159.00 | | 1 380.00 |
HH Total exceptional expenses (VIII) | 1 405.00 | 219.00 | | 1 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 405.00 | -219.00 | | -1 405.00 |
HK Income tax | 28 244.00 | 28 796.00 | | 28 244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 542 564.00 | 1 493 143.00 | | 1 542 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 453 135.00 | 1 409 527.00 | | 1 453 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 428.00 | 83 615.00 | | 89 428.00 |
| |
| 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 | 83 788.00 | | 2 005.00 | 83 788.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 3 895.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3 895.00 | 2 005.00 | |
I4 DECREASES Grand Total | | 12 360.00 | 73 432.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 465.00 | 71 427.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 893.00 | | | 79 893.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 895.00 | | 2 005.00 | 3 895.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 272.00 | 19 287.00 | 7 085.00 | 31 272.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 272.00 | 19 287.00 | 7 085.00 | 31 272.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 50 000.00 | | | 50 000.00 |
7C Grand total | 50 000.00 | | | 50 000.00 |
| |
| 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 | 18 659.00 | 18 659.00 | | 18 659.00 |
8C Staff and Related Accounts | 179 751.00 | 179 751.00 | | 179 751.00 |
8D Social Security and Other Social Organizations | 90 351.00 | 90 351.00 | | 90 351.00 |
8E Income Taxes | 4 919.00 | 4 919.00 | | 4 919.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 117.00 | 6 117.00 | | 6 117.00 |
UT Other financial assets | 2 005.00 | | | 2 005.00 |
UX Other trade receivables | 361 197.00 | | | 361 197.00 |
UY Staff and related accounts | 3 000.00 | | | 3 000.00 |
VB VAT | 3 790.00 | | | 3 790.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 242.00 | 17 242.00 | | 17 242.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 686.00 | | | 9 686.00 |
VS Prepaid expenses | 336.00 | | | 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 380 016.00 | 378 011.00 | 2 005.00 | 380 016.00 |
VW VAT | 85 597.00 | 85 597.00 | | 85 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 402 638.00 | 402 638.00 | | 402 638.00 |
| |
| 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 | 18 523.00 | 12 427.00 | | 18 523.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 226.00 | | | 2 226.00 |
ST Other accounts | 141 281.00 | 142 941.00 | | 141 281.00 |
XQ Rental, rental and co-ownership charges | 10 092.00 | 23 891.00 | | 10 092.00 |
YT Subcontracting | 33 949.00 | 45 637.00 | | 33 949.00 |
YU External personnel | | 15 366.00 | | |
YW Business tax | 9 859.00 | 15 336.00 | | 9 859.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 28 382.00 | 27 763.00 | | 28 382.00 |
YY Amount of VAT collected | 319 254.00 | 286 686.00 | | 319 254.00 |
YZ Total deductible VAT on goods and services | 17 627.00 | 22 243.00 | | 17 627.00 |
ZE Dividends | 40 000.00 | | | 40 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 187 550.00 | 227 836.00 | | 187 550.00 |
