| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 000.00 | | 150 000.00 | 150 000.00 |
AR Technical installations, industrial equipment and tools | 5 250.00 | 1 321.00 | 3 929.00 | 5 250.00 |
AT Other tangible assets | 37 564.00 | 16 285.00 | 21 279.00 | 37 564.00 |
BJ TOTAL (I) | 192 814.00 | 17 606.00 | 175 208.00 | 192 814.00 |
BX Customers and related accounts | 12 348.00 | | 12 348.00 | 12 348.00 |
BZ Other receivables | 4 991.00 | | 4 991.00 | 4 991.00 |
CF Cash and cash equivalents | 388 638.00 | | 388 638.00 | 388 638.00 |
CJ TOTAL (II) | 405 977.00 | | 405 977.00 | 405 977.00 |
CO Grand total (0 to V) | 598 791.00 | 17 606.00 | 581 185.00 | 598 791.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 179 941.00 | 79 847.00 | | 179 941.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 261.00 | 100 094.00 | | 97 261.00 |
DL TOTAL (I) | 428 702.00 | 331 441.00 | | 428 702.00 |
DU Loans and Debts from Credit Institutions (3) | 20 140.00 | 29 730.00 | | 20 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 392.00 | 16 704.00 | | 20 392.00 |
DX Trade payables and related accounts | 5 059.00 | 9 543.00 | | 5 059.00 |
DY Tax and social security liabilities | 106 892.00 | 72 825.00 | | 106 892.00 |
EA Other liabilities | | 5 790.00 | | |
EC TOTAL (IV) | 152 483.00 | 134 591.00 | | 152 483.00 |
EE Grand total (I to V) | 581 185.00 | 466 033.00 | | 581 185.00 |
EG Accrued income and payables due within one year | 142 272.00 | 104 861.00 | | 142 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 552 651.00 | | 552 651.00 | 552 651.00 |
FJ Net sales | 552 651.00 | | 552 651.00 | 552 651.00 |
FO Operating subsidies | | | 1 422.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 554 082.00 | |
FU Purchases of raw materials and other supplies | | | 1 852.00 | |
FW Other purchases and external expenses | | | 46 766.00 | |
FX Taxes, duties, and similar payments | | | 7 622.00 | |
FY Salaries and Wages | | | 270 133.00 | |
FZ Social Security Contributions | | | 90 939.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 113.00 | |
GE Other Expenses | | | 1 039.00 | |
GF Total Operating Expenses (II) | | | 426 464.00 | |
GG - OPERATING RESULT (I - II) | | | 127 618.00 | |
GL Other interest and similar income | | | 187.00 | |
GP Total financial income (V) | | | 187.00 | |
GR Interest and similar expenses | | | 255.00 | |
GU Total financial expenses (VI) | | | 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 303.00 | | |
HD Total exceptional income (VII) | | 1 303.00 | | |
HE Exceptional expenses on management operations | 873.00 | 106.00 | | 873.00 |
HH Total exceptional expenses (VIII) | 873.00 | 106.00 | | 873.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -873.00 | 1 197.00 | | -873.00 |
HK Income tax | 29 417.00 | 32 084.00 | | 29 417.00 |
HL TOTAL REVENUE (I + III + V + VII) | 554 269.00 | 457 871.00 | | 554 269.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 457 009.00 | 357 777.00 | | 457 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 261.00 | 100 094.00 | | 97 261.00 |
| |
| 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 | 192 814.00 | | | 192 814.00 |
I4 DECREASES Grand Total | | | 192 814.00 | |
IO DECREASES Total including other intangible assets | | | 150 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 814.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 000.00 | | | 150 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 814.00 | | | 42 814.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 493.00 | 8 113.00 | | 9 493.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 493.00 | 8 113.00 | | 9 493.00 |
| |
| 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 | 5 059.00 | 5 059.00 | | 5 059.00 |
8C Staff and Related Accounts | 45 976.00 | 45 976.00 | | 45 976.00 |
8D Social Security and Other Social Organizations | 37 892.00 | 37 892.00 | | 37 892.00 |
8E Income Taxes | 14 417.00 | 14 417.00 | | 14 417.00 |
UO (previously established provision for depreciation) | 6.00 | | | 6.00 |
UX Other trade receivables | 12 348.00 | 12 348.00 | | 12 348.00 |
VB VAT | 4 991.00 | 4 991.00 | | 4 991.00 |
VH Loans with a maturity of more than one year at origin | 20 140.00 | 9 929.00 | 10 211.00 | 20 140.00 |
VI Group and Associates | 20 392.00 | 20 392.00 | | 20 392.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 594.00 | 7 594.00 | | 7 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 339.00 | 17 339.00 | | 17 339.00 |
VW VAT | 1 012.00 | 1 012.00 | | 1 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 483.00 | 142 272.00 | 10 211.00 | 152 483.00 |
| |
| 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 | 6 000.00 | 4 125.00 | | 6 000.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 700.00 | 9 607.00 | | 8 700.00 |
ST Other accounts | 31 896.00 | 34 043.00 | | 31 896.00 |
YT Subcontracting | 6 170.00 | 12 756.00 | | 6 170.00 |
YW Business tax | 1 622.00 | | | 1 622.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 622.00 | 4 125.00 | | 7 622.00 |
YY Amount of VAT collected | 318.00 | 318.00 | | 318.00 |
YZ Total deductible VAT on goods and services | 6 507.00 | 7 307.00 | | 6 507.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 766.00 | 56 407.00 | | 46 766.00 |
| |
| 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 | 5.00 | | | 5.00 |
