| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 990.00 | 1 990.00 | | 1 990.00 |
AT Other tangible assets | 5 125.00 | 5 125.00 | | 5 125.00 |
BJ TOTAL (I) | 7 115.00 | 7 115.00 | | 7 115.00 |
BV Advances and down payments on orders | 14 948.00 | | 14 948.00 | 14 948.00 |
BX Customers and related accounts | 69 213.00 | | 69 213.00 | 69 213.00 |
BZ Other receivables | 137 623.00 | | 137 623.00 | 137 623.00 |
CF Cash and cash equivalents | 120 371.00 | | 120 371.00 | 120 371.00 |
CH Prepaid expenses | 560.00 | | 560.00 | 560.00 |
CJ TOTAL (II) | 342 714.00 | | 342 714.00 | 342 714.00 |
CO Grand total (0 to V) | 349 829.00 | 7 115.00 | 342 714.00 | 349 829.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 500.00 | 26 500.00 | | 26 500.00 |
DD Legal reserve (1) | 2 650.00 | 2 650.00 | | 2 650.00 |
DH Retained earnings | 85 309.00 | 72 568.00 | | 85 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 928.00 | 12 741.00 | | 24 928.00 |
DL TOTAL (I) | 139 387.00 | 114 459.00 | | 139 387.00 |
DX Trade payables and related accounts | 186 275.00 | 118 946.00 | | 186 275.00 |
DY Tax and social security liabilities | 16 843.00 | 10 656.00 | | 16 843.00 |
EA Other liabilities | 210.00 | 229.00 | | 210.00 |
EC TOTAL (IV) | 203 327.00 | 129 831.00 | | 203 327.00 |
EE Grand total (I to V) | 342 714.00 | 244 290.00 | | 342 714.00 |
EG Accrued income and payables due within one year | 203 327.00 | 129 831.00 | | 203 327.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 498 179.00 | | 498 179.00 | 498 179.00 |
FJ Net sales | 498 179.00 | | 498 179.00 | 498 179.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 498 180.00 | |
FW Other purchases and external expenses | | | 469 321.00 | |
FX Taxes, duties, and similar payments | | | 734.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 470 058.00 | |
GG - OPERATING RESULT (I - II) | | | 28 123.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 204.00 | |
GP Total financial income (V) | | | 1 204.00 | |
GS Negative differences of foreign exchange | | | 95.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 399.00 | 2 248.00 | | 4 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 499 385.00 | 412 827.00 | | 499 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 474 457.00 | 400 086.00 | | 474 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 928.00 | 12 741.00 | | 24 928.00 |
| |
| 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 | 7 115.00 | | | 7 115.00 |
I4 DECREASES Grand Total | | | 7 115.00 | |
IO DECREASES Total including other intangible assets | | | 1 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 990.00 | | | 1 990.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 125.00 | | | 5 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 115.00 | | | 7 115.00 |
PE DEPRECIATION Total including other intangible assets | 1 990.00 | | | 1 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 125.00 | | | 5 125.00 |
| |
| 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 | 186 275.00 | 186 275.00 | | 186 275.00 |
8E Income Taxes | 2 816.00 | 2 816.00 | | 2 816.00 |
8K Other liabilities (including liabilities related to repo transactions) | 210.00 | 210.00 | | 210.00 |
UX Other trade receivables | 69 213.00 | 69 213.00 | | 69 213.00 |
VB VAT | 31 821.00 | 31 821.00 | | 31 821.00 |
VC Group and associates | 105 802.00 | 105 802.00 | | 105 802.00 |
VS Prepaid expenses | 560.00 | 560.00 | | 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 395.00 | 207 395.00 | | 207 395.00 |
VW VAT | 14 027.00 | 14 027.00 | | 14 027.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 327.00 | 203 327.00 | | 203 327.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 593.00 | 3 252.00 | | 2 593.00 |
ST Other accounts | 65 856.00 | 66 502.00 | | 65 856.00 |
YT Subcontracting | 400 872.00 | 327 425.00 | | 400 872.00 |
YW Business tax | 734.00 | 655.00 | | 734.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 734.00 | 655.00 | | 734.00 |
YY Amount of VAT collected | 92 645.00 | 147 905.00 | | 92 645.00 |
YZ Total deductible VAT on goods and services | 64 893.00 | 62 735.00 | | 64 893.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 469 321.00 | 397 178.00 | | 469 321.00 |
