| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 220.00 | 505.00 | 715.00 | 1 220.00 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AR Technical installations, industrial equipment and tools | 1 048.00 | 186.00 | 862.00 | 1 048.00 |
AT Other tangible assets | 82 993.00 | 11 941.00 | 71 052.00 | 82 993.00 |
BH Other financial assets | 2 996.00 | | 2 996.00 | 2 996.00 |
BJ TOTAL (I) | 103 258.00 | 12 632.00 | 90 626.00 | 103 258.00 |
BL Raw materials, supplies | 1 520.00 | | 1 520.00 | 1 520.00 |
BT Goods | 1 552.00 | | 1 552.00 | 1 552.00 |
BV Advances and down payments on orders | 1 425.00 | | 1 425.00 | 1 425.00 |
BX Customers and related accounts | 2 825.00 | | 2 825.00 | 2 825.00 |
BZ Other receivables | 4 466.00 | | 4 466.00 | 4 466.00 |
CF Cash and cash equivalents | 1 239.00 | | 1 239.00 | 1 239.00 |
CH Prepaid expenses | 2 669.00 | | 2 669.00 | 2 669.00 |
CJ TOTAL (II) | 15 695.00 | | 15 695.00 | 15 695.00 |
CO Grand total (0 to V) | 118 953.00 | 12 632.00 | 106 321.00 | 118 953.00 |
CP Shares due in less than one year | 2 996.00 | | | 2 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 432.00 | | | -14 432.00 |
DL TOTAL (I) | -13 432.00 | | | -13 432.00 |
DU Loans and Debts from Credit Institutions (3) | 72 573.00 | | | 72 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 060.00 | | | 26 060.00 |
DX Trade payables and related accounts | 5 916.00 | | | 5 916.00 |
DY Tax and social security liabilities | 15 206.00 | | | 15 206.00 |
EC TOTAL (IV) | 119 754.00 | | | 119 754.00 |
EE Grand total (I to V) | 106 321.00 | | | 106 321.00 |
EG Accrued income and payables due within one year | 58 882.00 | | | 58 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 237.00 | | 7 237.00 | 7 237.00 |
FG Production sold - services | 154 417.00 | | 154 417.00 | 154 417.00 |
FJ Net sales | 161 653.00 | | 161 653.00 | 161 653.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 367.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 167 028.00 | |
FS Purchases of goods (including customs duties) | | | 4 497.00 | |
FT Inventory change (goods) | | | -1 552.00 | |
FU Purchases of raw materials and other supplies | | | 7 133.00 | |
FV Inventory change (raw materials and supplies) | | | -1 520.00 | |
FW Other purchases and external expenses | | | 62 358.00 | |
FX Taxes, duties, and similar payments | | | 2 361.00 | |
FY Salaries and Wages | | | 79 469.00 | |
FZ Social Security Contributions | | | 14 081.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 632.00 | |
GE Other Expenses | | | 311.00 | |
GF Total Operating Expenses (II) | | | 179 769.00 | |
GG - OPERATING RESULT (I - II) | | | -12 741.00 | |
GR Interest and similar expenses | | | 1 692.00 | |
GU Total financial expenses (VI) | | | 1 692.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 367.00 | | | 5 367.00 |
A4 Equity method investments | 302.00 | | | 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 028.00 | | | 167 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 461.00 | | | 181 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 432.00 | | | -14 432.00 |
| |
| 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 | | | 103 258.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 996.00 | |
I4 DECREASES Grand Total | | | 103 258.00 | |
IO DECREASES Total including other intangible assets | | | 16 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 041.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 16 220.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 84 041.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 996.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 12 632.00 | | |
PE DEPRECIATION Total including other intangible assets | | 505.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 12 127.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 60.00 | 60.00 | | 60.00 |
8B Suppliers and Related Accounts | 5 916.00 | 5 916.00 | | 5 916.00 |
8C Staff and Related Accounts | 9 181.00 | 9 181.00 | | 9 181.00 |
8D Social Security and Other Social Organizations | 4 436.00 | 4 436.00 | | 4 436.00 |
UT Other financial assets | 2 996.00 | 2 996.00 | | 2 996.00 |
UX Other trade receivables | 2 825.00 | | | 2 825.00 |
VB VAT | 1.00 | | | 1.00 |
VH Loans with a maturity of more than one year at origin | 72 573.00 | 11 701.00 | 60 872.00 | 72 573.00 |
VI Group and Associates | 26 000.00 | 26 000.00 | | 26 000.00 |
VJ Loans taken out during the year | 85 000.00 | | | 85 000.00 |
VK Loans repaid during the year | 12 427.00 | | | 12 427.00 |
VM Income taxes | 2 315.00 | | | 2 315.00 |
VP Miscellaneous | 2 150.00 | | | 2 150.00 |
VS Prepaid expenses | 2 669.00 | | | 2 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 955.00 | 12 955.00 | | 12 955.00 |
VW VAT | 1 589.00 | 1 589.00 | | 1 589.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 754.00 | 58 882.00 | 60 872.00 | 119 754.00 |
| |
| 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 | 2 361.00 | | | 2 361.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 565.00 | | | 18 565.00 |
ST Other accounts | 25 154.00 | | | 25 154.00 |
XQ Rental, rental and co-ownership charges | 16 838.00 | | | 16 838.00 |
YP Average staff number | 3.00 | | | 3.00 |
YT Subcontracting | 728.00 | | | 728.00 |
YU External personnel | 1 072.00 | | | 1 072.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 361.00 | | | 2 361.00 |
YY Amount of VAT collected | 32 811.00 | | | 32 811.00 |
YZ Total deductible VAT on goods and services | 1 726.00 | | | 1 726.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 62 358.00 | | | 62 358.00 |
