| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 139 600.00 | | 139 600.00 | 139 600.00 |
BX Customers and related accounts | 15 065.00 | | 15 065.00 | 15 065.00 |
BZ Other receivables | 22 440.00 | | 22 440.00 | 22 440.00 |
CF Cash and cash equivalents | 60 666.00 | | 60 666.00 | 60 666.00 |
CJ TOTAL (II) | 98 171.00 | | 98 171.00 | 98 171.00 |
CO Grand total (0 to V) | 237 771.00 | | 237 771.00 | 237 771.00 |
CU Other investments | 139 600.00 | | 139 600.00 | 139 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 139 800.00 | 139 800.00 | | 139 800.00 |
DD Legal reserve (1) | 1 020.00 | 254.00 | | 1 020.00 |
DH Retained earnings | 5 133.00 | 4 824.00 | | 5 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 087.00 | 15 325.00 | | 14 087.00 |
DL TOTAL (I) | 160 040.00 | 160 203.00 | | 160 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144.00 | 2 718.00 | | 144.00 |
DX Trade payables and related accounts | 1 947.00 | 1 314.00 | | 1 947.00 |
DY Tax and social security liabilities | 72 239.00 | 153 402.00 | | 72 239.00 |
EA Other liabilities | 3 402.00 | 4 224.00 | | 3 402.00 |
EC TOTAL (IV) | 77 731.00 | 161 658.00 | | 77 731.00 |
EE Grand total (I to V) | 237 771.00 | 321 862.00 | | 237 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 282 851.00 | | 282 851.00 | 282 851.00 |
FJ Net sales | 282 851.00 | | 282 851.00 | 282 851.00 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 282 874.00 | |
FW Other purchases and external expenses | | | 28 299.00 | |
FX Taxes, duties, and similar payments | | | 30 553.00 | |
FY Salaries and Wages | | | 161 733.00 | |
FZ Social Security Contributions | | | 63 179.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 283 788.00 | |
GG - OPERATING RESULT (I - II) | | | -914.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 035.00 | |
GP Total financial income (V) | | | 15 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 035.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | 43 375.00 | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | | 65.00 | | |
HD Total exceptional income (VII) | | 65.00 | | |
HE Exceptional expenses on management operations | 34.00 | 5 475.00 | | 34.00 |
HG Exceptional depreciation and provisions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 34.00 | 5 475.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34.00 | -5 410.00 | | -34.00 |
HK Income tax | | 447.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 297 909.00 | 292 758.00 | | 297 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 283 822.00 | 277 432.00 | | 283 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 087.00 | 15 325.00 | | 14 087.00 |
| |
| 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 | 139 600.00 | | | 139 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 139 600.00 | |
I4 DECREASES Grand Total | | | 139 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 139 600.00 | | | 139 600.00 |
| |
| 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 | 1 947.00 | 1 947.00 | | 1 947.00 |
8C Staff and Related Accounts | 14 917.00 | 14 917.00 | | 14 917.00 |
8D Social Security and Other Social Organizations | 45 010.00 | 45 010.00 | | 45 010.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 402.00 | 3 402.00 | | 3 402.00 |
UX Other trade receivables | 15 065.00 | 15 065.00 | | 15 065.00 |
VB VAT | 864.00 | 864.00 | | 864.00 |
VC Group and associates | 21 576.00 | 21 576.00 | | 21 576.00 |
VI Group and Associates | 144.00 | 144.00 | | 144.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 675.00 | 4 675.00 | | 4 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 505.00 | 37 505.00 | | 37 505.00 |
VW VAT | 7 637.00 | 7 637.00 | | 7 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 731.00 | 77 731.00 | | 77 731.00 |
| |
| 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 | 29 172.00 | 10 572.00 | | 29 172.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 017.00 | 2 360.00 | | 3 017.00 |
ST Other accounts | 22 720.00 | 21 677.00 | | 22 720.00 |
XQ Rental, rental and co-ownership charges | 1 980.00 | 967.00 | | 1 980.00 |
YT Subcontracting | 582.00 | 131.00 | | 582.00 |
YW Business tax | 1 381.00 | | | 1 381.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 30 553.00 | 10 572.00 | | 30 553.00 |
YY Amount of VAT collected | 68 435.00 | 51 112.00 | | 68 435.00 |
YZ Total deductible VAT on goods and services | 1 234.00 | 945.00 | | 1 234.00 |
ZE Dividends | 14 250.00 | | | 14 250.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 299.00 | 25 136.00 | | 28 299.00 |
| |
| 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 | 1.00 | | | 1.00 |
