| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 430.00 | | 2 430.00 | 2 430.00 |
BJ TOTAL (I) | 2 430.00 | | 2 430.00 | 2 430.00 |
BX Customers and related accounts | 58 407.00 | | 58 407.00 | 58 407.00 |
BZ Other receivables | 100 555.00 | | 100 555.00 | 100 555.00 |
CF Cash and cash equivalents | 54 816.00 | | 54 816.00 | 54 816.00 |
CH Prepaid expenses | 1 560.00 | | 1 560.00 | 1 560.00 |
CJ TOTAL (II) | 215 339.00 | | 215 339.00 | 215 339.00 |
CO Grand total (0 to V) | 217 769.00 | | 217 769.00 | 217 769.00 |
CP Shares due in less than one year | 2 430.00 | | | 2 430.00 |
| |
| 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 |
DH Retained earnings | 105 104.00 | 62 249.00 | | 105 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 379.00 | 47 855.00 | | 40 379.00 |
DL TOTAL (I) | 153 483.00 | 118 104.00 | | 153 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 33 530.00 | | |
DX Trade payables and related accounts | 12 260.00 | 44 564.00 | | 12 260.00 |
DY Tax and social security liabilities | 35 225.00 | 44 312.00 | | 35 225.00 |
EA Other liabilities | 16 801.00 | 22 771.00 | | 16 801.00 |
EC TOTAL (IV) | 64 286.00 | 145 177.00 | | 64 286.00 |
EE Grand total (I to V) | 217 769.00 | 263 280.00 | | 217 769.00 |
EG Accrued income and payables due within one year | 64 286.00 | 145 177.00 | | 64 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 327.00 | | 153 327.00 | 153 327.00 |
FJ Net sales | 153 327.00 | | 153 327.00 | 153 327.00 |
FO Operating subsidies | | | 15 333.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 168 684.00 | |
FW Other purchases and external expenses | | | 40 660.00 | |
FX Taxes, duties, and similar payments | | | 2 155.00 | |
FY Salaries and Wages | | | 67 684.00 | |
FZ Social Security Contributions | | | 11 151.00 | |
GE Other Expenses | | | 226.00 | |
GF Total Operating Expenses (II) | | | 121 875.00 | |
GG - OPERATING RESULT (I - II) | | | 46 809.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 164.00 | |
GP Total financial income (V) | | | 1 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 225.00 | | | 225.00 |
HB Exceptional income from capital transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | -90.00 | | 1 000.00 |
HK Income tax | 8 594.00 | 11 763.00 | | 8 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 848.00 | 145 770.00 | | 170 848.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 469.00 | 97 915.00 | | 130 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 379.00 | 47 855.00 | | 40 379.00 |
| |
| 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 | 19 430.00 | | | 19 430.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 430.00 | |
I4 DECREASES Grand Total | | 17 000.00 | 2 430.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 000.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 000.00 | | | 17 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 430.00 | | | 2 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 000.00 | | 17 000.00 | 17 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 000.00 | | 17 000.00 | 17 000.00 |
| |
| 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 | 12 260.00 | 12 260.00 | | 12 260.00 |
8C Staff and Related Accounts | 8 583.00 | 8 583.00 | | 8 583.00 |
8D Social Security and Other Social Organizations | 3 964.00 | 3 964.00 | | 3 964.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 801.00 | 16 801.00 | | 16 801.00 |
UT Other financial assets | 2 430.00 | 2 430.00 | | 2 430.00 |
UX Other trade receivables | 58 407.00 | 58 407.00 | | 58 407.00 |
UY Staff and related accounts | 236.00 | 236.00 | | 236.00 |
VB VAT | 1 234.00 | 1 234.00 | | 1 234.00 |
VC Group and associates | 88 941.00 | 88 941.00 | | 88 941.00 |
VM Income taxes | 2 121.00 | 2 121.00 | | 2 121.00 |
VQ Other Taxes, Duties, and Similar Debts | 10.00 | 10.00 | | 10.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 023.00 | 8 023.00 | | 8 023.00 |
VS Prepaid expenses | 1 560.00 | 1 560.00 | | 1 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 952.00 | 162 952.00 | | 162 952.00 |
VW VAT | 22 668.00 | 22 668.00 | | 22 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 286.00 | 64 286.00 | | 64 286.00 |
| |
| 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 | 797.00 | 449.00 | | 797.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 098.00 | 9 877.00 | | 18 098.00 |
ST Other accounts | 6 289.00 | 8 055.00 | | 6 289.00 |
XQ Rental, rental and co-ownership charges | 11 356.00 | 11 048.00 | | 11 356.00 |
YT Subcontracting | 4 918.00 | 4 925.00 | | 4 918.00 |
YW Business tax | 1 358.00 | 1 274.00 | | 1 358.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 155.00 | 1 723.00 | | 2 155.00 |
YY Amount of VAT collected | 32 235.00 | 25 025.00 | | 32 235.00 |
YZ Total deductible VAT on goods and services | 3 777.00 | 2 783.00 | | 3 777.00 |
ZE Dividends | 5 000.00 | | | 5 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 660.00 | 33 904.00 | | 40 660.00 |
