| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 500.00 | | 3 500.00 | 3 500.00 |
AT Other tangible assets | 12 796.00 | 12 062.00 | 734.00 | 12 796.00 |
BD Other fixed assets | 90.00 | | 90.00 | 90.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 17 886.00 | 12 062.00 | 5 824.00 | 17 886.00 |
BV Advances and down payments on orders | 19.00 | | 19.00 | 19.00 |
BX Customers and related accounts | 118 387.00 | | 118 387.00 | 118 387.00 |
BZ Other receivables | 15 434.00 | | 15 434.00 | 15 434.00 |
CF Cash and cash equivalents | 118 669.00 | | 118 669.00 | 118 669.00 |
CJ TOTAL (II) | 252 509.00 | | 252 509.00 | 252 509.00 |
CO Grand total (0 to V) | 270 395.00 | 12 062.00 | 258 333.00 | 270 395.00 |
CP Shares due in less than one year | 1 500.00 | | | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 62 855.00 | 22 280.00 | | 62 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 587.00 | 40 576.00 | | 106 587.00 |
DL TOTAL (I) | 171 643.00 | 65 055.00 | | 171 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 141.00 | | |
DX Trade payables and related accounts | 19 346.00 | 22 979.00 | | 19 346.00 |
DY Tax and social security liabilities | 60 960.00 | 77 185.00 | | 60 960.00 |
EA Other liabilities | 6 385.00 | 41 294.00 | | 6 385.00 |
EC TOTAL (IV) | 86 690.00 | 141 598.00 | | 86 690.00 |
EE Grand total (I to V) | 258 333.00 | 206 654.00 | | 258 333.00 |
EG Accrued income and payables due within one year | 86 690.00 | 141 598.00 | | 86 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 512 867.00 | | 512 867.00 | 512 867.00 |
FJ Net sales | 512 867.00 | | 512 867.00 | 512 867.00 |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 800.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 531 167.00 | |
FW Other purchases and external expenses | | | 232 829.00 | |
FX Taxes, duties, and similar payments | | | 4 291.00 | |
FY Salaries and Wages | | | 134 817.00 | |
FZ Social Security Contributions | | | 48 777.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 727.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 114.00 | |
GF Total Operating Expenses (II) | | | 421 556.00 | |
GG - OPERATING RESULT (I - II) | | | 109 610.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 300.00 | 3 968.00 | | 300.00 |
HA Exceptional income from management transactions | 853.00 | 558.00 | | 853.00 |
HB Exceptional income from capital transactions | 30.00 | | | 30.00 |
HD Total exceptional income (VII) | 883.00 | 558.00 | | 883.00 |
HE Exceptional expenses on management operations | 3 905.00 | 2 611.00 | | 3 905.00 |
HH Total exceptional expenses (VIII) | 3 905.00 | 2 611.00 | | 3 905.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 023.00 | -2 053.00 | | -3 023.00 |
HL TOTAL REVENUE (I + III + V + VII) | 532 049.00 | 346 622.00 | | 532 049.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 425 462.00 | 306 046.00 | | 425 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 587.00 | 40 576.00 | | 106 587.00 |
| |
| 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 | 17 886.00 | | | 17 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 590.00 | |
I4 DECREASES Grand Total | | | 17 886.00 | |
IO DECREASES Total including other intangible assets | | | 3 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 796.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 500.00 | | | 3 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 796.00 | | | 12 796.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 590.00 | | | 1 590.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 334.00 | 727.00 | | 11 334.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 334.00 | 727.00 | | 11 334.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 16 500.00 | | 16 500.00 | 16 500.00 |
7B Total provisions for depreciation | 16 500.00 | | 16 500.00 | 16 500.00 |
7C Grand total | 16 500.00 | | 16 500.00 | 16 500.00 |
UE of which provisions and reversals: - Operating | | | 16 500.00 | |
| |
| 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 | 19 346.00 | 19 346.00 | | 19 346.00 |
8C Staff and Related Accounts | 9 141.00 | 9 141.00 | | 9 141.00 |
8D Social Security and Other Social Organizations | 19 720.00 | 19 720.00 | | 19 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 385.00 | 6 385.00 | | 6 385.00 |
UT Other financial assets | 1 500.00 | 1 500.00 | | 1 500.00 |
UX Other trade receivables | 118 387.00 | 118 387.00 | | 118 387.00 |
VB VAT | 904.00 | 904.00 | | 904.00 |
VM Income taxes | 14 530.00 | 14 530.00 | | 14 530.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 351.00 | 9 351.00 | | 9 351.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 321.00 | 135 321.00 | | 135 321.00 |
VW VAT | 22 748.00 | 22 748.00 | | 22 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 690.00 | 86 690.00 | | 86 690.00 |
| |
| 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 | 3 818.00 | 3 043.00 | | 3 818.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | -500.00 | -2 092.00 | | -500.00 |
ST Other accounts | 54 676.00 | 25 546.00 | | 54 676.00 |
XQ Rental, rental and co-ownership charges | 26 048.00 | 23 265.00 | | 26 048.00 |
YT Subcontracting | 152 605.00 | 87 534.00 | | 152 605.00 |
YW Business tax | 473.00 | | | 473.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 291.00 | 3 043.00 | | 4 291.00 |
YY Amount of VAT collected | 2 704.00 | 14 081.00 | | 2 704.00 |
YZ Total deductible VAT on goods and services | 1 075.00 | 2 081.00 | | 1 075.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 232 829.00 | 134 253.00 | | 232 829.00 |
| |
| 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 | 3.00 | | | 3.00 |
