| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 945.00 | 5 945.00 | | 5 945.00 |
AR Technical installations, industrial equipment and tools | 960.00 | 960.00 | | 960.00 |
AT Other tangible assets | 9 982.00 | 7 192.00 | 2 790.00 | 9 982.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 19 887.00 | 14 097.00 | 5 790.00 | 19 887.00 |
BX Customers and related accounts | 77 498.00 | | 77 498.00 | 77 498.00 |
BZ Other receivables | 49 507.00 | | 49 507.00 | 49 507.00 |
CF Cash and cash equivalents | 379 763.00 | | 379 763.00 | 379 763.00 |
CH Prepaid expenses | 6 186.00 | | 6 186.00 | 6 186.00 |
CJ TOTAL (II) | 512 954.00 | | 512 954.00 | 512 954.00 |
CO Grand total (0 to V) | 532 841.00 | 14 097.00 | 518 744.00 | 532 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DF Regulated reserves (1) | 16 964.00 | | | 16 964.00 |
DG Other reserves | 1 157.00 | | | 1 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 753.00 | | | 2 753.00 |
DL TOTAL (I) | 24 874.00 | | | 24 874.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | | | 35.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 477.00 | | | 63 477.00 |
DX Trade payables and related accounts | 244 143.00 | | | 244 143.00 |
DY Tax and social security liabilities | 17 035.00 | | | 17 035.00 |
EB Prepaid income (2) | 169 180.00 | | | 169 180.00 |
EC TOTAL (IV) | 493 870.00 | | | 493 870.00 |
EE Grand total (I to V) | 518 744.00 | | | 518 744.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 35.00 | | | 35.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 037 976.00 | | 2 037 976.00 | 2 037 976.00 |
FJ Net sales | 2 037 976.00 | | 2 037 976.00 | 2 037 976.00 |
FN Capitalized production | | | | |
FO Operating subsidies | | | | |
FQ Other income | | | 70.00 | |
FR Total operating income (I) | | | 2 038 046.00 | |
FW Other purchases and external expenses | | | 1 994 058.00 | |
FX Taxes, duties, and similar payments | | | 345.00 | |
FY Salaries and Wages | | | 26 605.00 | |
FZ Social Security Contributions | | | 14 967.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 038.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 2 037 020.00 | |
GG - OPERATING RESULT (I - II) | | | 1 026.00 | |
GL Other interest and similar income | | | 116.00 | |
GP Total financial income (V) | | | 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
HA Exceptional income from management transactions | 1 612.00 | | | 1 612.00 |
HD Total exceptional income (VII) | 1 612.00 | | | 1 612.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 612.00 | | | 1 612.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 039 774.00 | | | 2 039 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 037 020.00 | | | 2 037 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 754.00 | | | 2 754.00 |
| |
| 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 | 18 207.00 | | 2 880.00 | 18 207.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 880.00 | |
I4 DECREASES Grand Total | | 1 200.00 | 19 887.00 | |
IO DECREASES Total including other intangible assets | | | 5 945.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 200.00 | 10 942.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 945.00 | | | 5 945.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 262.00 | | 2 880.00 | 9 262.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 260.00 | 1 038.00 | 1 200.00 | 14 260.00 |
PE DEPRECIATION Total including other intangible assets | 5 945.00 | | | 5 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 315.00 | 1 038.00 | 1 200.00 | 8 315.00 |
| |
| 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 | 244 143.00 | 244 143.00 | | 244 143.00 |
8C Staff and Related Accounts | 138.00 | 138.00 | | 138.00 |
8D Social Security and Other Social Organizations | 3 916.00 | 3 916.00 | | 3 916.00 |
8L Deferred income | 169 180.00 | 169 180.00 | | 169 180.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 77 498.00 | 77 498.00 | | 77 498.00 |
VB VAT | 49 167.00 | 49 167.00 | | 49 167.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VI Group and Associates | 63 477.00 | 63 477.00 | | 63 477.00 |
VQ Other Taxes, Duties, and Similar Debts | 65.00 | 65.00 | | 65.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 340.00 | 340.00 | | 340.00 |
VS Prepaid expenses | 6 186.00 | 6 186.00 | | 6 186.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 191.00 | 136 191.00 | | 136 191.00 |
VW VAT | 12 916.00 | 12 916.00 | | 12 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 493 870.00 | 493 870.00 | | 493 870.00 |
| |
| 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 | 345.00 | | | 345.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 904.00 | | | 5 904.00 |
ST Other accounts | 44 465.00 | | | 44 465.00 |
XQ Rental, rental and co-ownership charges | 7 249.00 | | | 7 249.00 |
YT Subcontracting | 1 936 440.00 | | | 1 936 440.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 345.00 | | | 345.00 |
YY Amount of VAT collected | 408 528.00 | | | 408 528.00 |
YZ Total deductible VAT on goods and services | 374 483.00 | | | 374 483.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 994 058.00 | | | 1 994 058.00 |
| |
| 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 |
