| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 436.00 | 4 436.00 | | 4 436.00 |
AT Other tangible assets | 5 016.00 | 5 016.00 | | 5 016.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 9 502.00 | 9 453.00 | 49.00 | 9 502.00 |
BX Customers and related accounts | 55 285.00 | | 55 285.00 | 55 285.00 |
BZ Other receivables | 14 203.00 | | 14 203.00 | 14 203.00 |
CF Cash and cash equivalents | 139 033.00 | | 139 033.00 | 139 033.00 |
CJ TOTAL (II) | 208 522.00 | | 208 522.00 | 208 522.00 |
CO Grand total (0 to V) | 218 025.00 | 9 453.00 | 208 571.00 | 218 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 504.00 | | | 15 504.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 3 694.00 | | | 3 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 234.00 | | | 39 234.00 |
DL TOTAL (I) | 59 232.00 | | | 59 232.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 295.00 | | | 18 295.00 |
DX Trade payables and related accounts | 83 954.00 | | | 83 954.00 |
DY Tax and social security liabilities | 47 090.00 | | | 47 090.00 |
EC TOTAL (IV) | 149 339.00 | | | 149 339.00 |
EE Grand total (I to V) | 208 571.00 | | | 208 571.00 |
EG Accrued income and payables due within one year | 149 339.00 | | | 149 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 542 259.00 | | 542 259.00 | 542 259.00 |
FJ Net sales | 542 259.00 | | 542 259.00 | 542 259.00 |
FR Total operating income (I) | | | 542 259.00 | |
FW Other purchases and external expenses | | | 420 186.00 | |
FX Taxes, duties, and similar payments | | | 5 316.00 | |
FY Salaries and Wages | | | 55 605.00 | |
FZ Social Security Contributions | | | 17 654.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 498 776.00 | |
GG - OPERATING RESULT (I - II) | | | 43 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 16 172.00 | | | 16 172.00 |
HK Income tax | 4 249.00 | | | 4 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 542 259.00 | | | 542 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 503 025.00 | | | 503 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 234.00 | | | 39 234.00 |
| |
| 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 | 9 502.00 | | | 9 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 9 502.00 | |
IO DECREASES Total including other intangible assets | | | 4 436.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 016.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 436.00 | | | 4 436.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 016.00 | | | 5 016.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 453.00 | | | 9 453.00 |
PE DEPRECIATION Total including other intangible assets | 4 436.00 | | | 4 436.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 016.00 | | | 5 016.00 |
| |
| 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 | 83 954.00 | 83 954.00 | | 83 954.00 |
8D Social Security and Other Social Organizations | 14 161.00 | 14 161.00 | | 14 161.00 |
8E Income Taxes | 4 249.00 | 4 249.00 | | 4 249.00 |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
UX Other trade receivables | 55 285.00 | 55 285.00 | | 55 285.00 |
VB VAT | 13 974.00 | 13 974.00 | | 13 974.00 |
VI Group and Associates | 18 295.00 | 18 295.00 | | 18 295.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 229.00 | 229.00 | | 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 538.00 | 69 489.00 | 49.00 | 69 538.00 |
VW VAT | 28 680.00 | 28 680.00 | | 28 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 339.00 | 149 339.00 | | 149 339.00 |
| |
| 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 | 4 279.00 | | | 4 279.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 76 727.00 | | | 76 727.00 |
ST Other accounts | 9 806.00 | | | 9 806.00 |
XQ Rental, rental and co-ownership charges | 3 584.00 | | | 3 584.00 |
YT Subcontracting | 330 067.00 | | | 330 067.00 |
YW Business tax | 1 037.00 | | | 1 037.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 316.00 | | | 5 316.00 |
YY Amount of VAT collected | 108 452.00 | | | 108 452.00 |
YZ Total deductible VAT on goods and services | 84 604.00 | | | 84 604.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 420 186.00 | | | 420 186.00 |
