| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 800.00 | 861.00 | 3 939.00 | 4 800.00 |
AF Concessions, Patents and Similar Rights | 1 800.00 | 323.00 | 1 477.00 | 1 800.00 |
AT Other tangible assets | 7 733.00 | 893.00 | 6 840.00 | 7 733.00 |
BJ TOTAL (I) | 14 333.00 | 2 077.00 | 12 256.00 | 14 333.00 |
BX Customers and related accounts | 16 436.00 | | 16 436.00 | 16 436.00 |
BZ Other receivables | 2 642.00 | | 2 642.00 | 2 642.00 |
CF Cash and cash equivalents | 25 779.00 | | 25 779.00 | 25 779.00 |
CJ TOTAL (II) | 44 857.00 | | 44 857.00 | 44 857.00 |
CO Grand total (0 to V) | 59 190.00 | 2 077.00 | 57 113.00 | 59 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 025.00 | | | 7 025.00 |
DL TOTAL (I) | 13 025.00 | | | 13 025.00 |
DU Loans and Debts from Credit Institutions (3) | 24 512.00 | | | 24 512.00 |
DX Trade payables and related accounts | 1 580.00 | | | 1 580.00 |
DY Tax and social security liabilities | 17 934.00 | | | 17 934.00 |
EA Other liabilities | 62.00 | | | 62.00 |
EC TOTAL (IV) | 44 088.00 | | | 44 088.00 |
EE Grand total (I to V) | 57 113.00 | | | 57 113.00 |
EG Accrued income and payables due within one year | 44 088.00 | | | 44 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 058.00 | | 126 058.00 | 126 058.00 |
FJ Net sales | 126 058.00 | | 126 058.00 | 126 058.00 |
FO Operating subsidies | | | 9 831.00 | |
FR Total operating income (I) | | | 135 889.00 | |
FU Purchases of raw materials and other supplies | | | 3 864.00 | |
FW Other purchases and external expenses | | | 41 937.00 | |
FX Taxes, duties, and similar payments | | | 4 245.00 | |
FY Salaries and Wages | | | 60 751.00 | |
FZ Social Security Contributions | | | 11 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 077.00 | |
GE Other Expenses | | | 1 984.00 | |
GF Total Operating Expenses (II) | | | 126 019.00 | |
GG - OPERATING RESULT (I - II) | | | 9 870.00 | |
GR Interest and similar expenses | | | 1 435.00 | |
GU Total financial expenses (VI) | | | 1 435.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 984.00 | | | 1 984.00 |
HK Income tax | 1 409.00 | | | 1 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 889.00 | | | 135 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 864.00 | | | 128 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 025.00 | | | 7 025.00 |
| |
| 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 | | | 14 333.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 4 800.00 | |
I4 DECREASES Grand Total | | | 14 333.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 800.00 | |
IO DECREASES Total including other intangible assets | | | 1 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 733.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 7 733.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 077.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 861.00 | | |
PE DEPRECIATION Total including other intangible assets | | 323.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 893.00 | | |
| |
| 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 | 1 580.00 | 1 580.00 | | 1 580.00 |
8C Staff and Related Accounts | 5 116.00 | 5 116.00 | | 5 116.00 |
8D Social Security and Other Social Organizations | 8 537.00 | 8 537.00 | | 8 537.00 |
8E Income Taxes | 911.00 | 911.00 | | 911.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62.00 | 62.00 | | 62.00 |
UX Other trade receivables | 16 436.00 | | | 16 436.00 |
VG Loans with a maturity of up to one year at origin | 24 512.00 | 24 512.00 | | 24 512.00 |
VJ Loans taken out during the year | 29 539.00 | | | 29 539.00 |
VK Loans repaid during the year | 5 028.00 | | | 5 028.00 |
VP Miscellaneous | 2 642.00 | | | 2 642.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 369.00 | 3 369.00 | | 3 369.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 078.00 | 19 078.00 | | 19 078.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 088.00 | 44 088.00 | | 44 088.00 |
| |
| 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 | 4 245.00 | | | 4 245.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 117.00 | | | 1 117.00 |
ST Other accounts | 22 599.00 | | | 22 599.00 |
XQ Rental, rental and co-ownership charges | 16 800.00 | | | 16 800.00 |
YP Average staff number | 4.00 | | | 4.00 |
YT Subcontracting | 1 421.00 | | | 1 421.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 245.00 | | | 4 245.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 937.00 | | | 41 937.00 |
