| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 542.00 | 3 542.00 | | 3 542.00 |
AT Other tangible assets | 128 800.00 | 105 015.00 | 23 785.00 | 128 800.00 |
BH Other financial assets | 457.00 | | 457.00 | 457.00 |
BJ TOTAL (I) | 132 800.00 | 108 557.00 | 24 243.00 | 132 800.00 |
BL Raw materials, supplies | 954.00 | | 954.00 | 954.00 |
BT Goods | 24 650.00 | 14 790.00 | 9 860.00 | 24 650.00 |
BX Customers and related accounts | 16 960.00 | | 16 960.00 | 16 960.00 |
BZ Other receivables | 3 803.00 | | 3 803.00 | 3 803.00 |
CD Marketable securities | 521.00 | | 521.00 | 521.00 |
CF Cash and cash equivalents | 28 734.00 | | 28 734.00 | 28 734.00 |
CH Prepaid expenses | 1 987.00 | | 1 987.00 | 1 987.00 |
CJ TOTAL (II) | 77 609.00 | 14 790.00 | 62 819.00 | 77 609.00 |
CO Grand total (0 to V) | 210 409.00 | 123 347.00 | 87 062.00 | 210 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | | | 7 000.00 |
DH Retained earnings | -29 667.00 | | | -29 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 102.00 | | | -15 102.00 |
DL TOTAL (I) | 32 231.00 | | | 32 231.00 |
DU Loans and Debts from Credit Institutions (3) | 17 018.00 | | | 17 018.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | | | 3.00 |
DX Trade payables and related accounts | 4 810.00 | | | 4 810.00 |
DY Tax and social security liabilities | 32 999.00 | | | 32 999.00 |
EC TOTAL (IV) | 54 831.00 | | | 54 831.00 |
EE Grand total (I to V) | 87 062.00 | | | 87 062.00 |
EG Accrued income and payables due within one year | 54 831.00 | | | 54 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 157 456.00 | | 157 456.00 | 157 456.00 |
FJ Net sales | 157 456.00 | | 157 456.00 | 157 456.00 |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 157 499.00 | |
FU Purchases of raw materials and other supplies | | | 22 506.00 | |
FV Inventory change (raw materials and supplies) | | | 1 573.00 | |
FW Other purchases and external expenses | | | 30 894.00 | |
FX Taxes, duties, and similar payments | | | 1 944.00 | |
FY Salaries and Wages | | | 71 916.00 | |
FZ Social Security Contributions | | | 28 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 021.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 169 040.00 | |
GG - OPERATING RESULT (I - II) | | | -11 540.00 | |
GR Interest and similar expenses | | | 835.00 | |
GU Total financial expenses (VI) | | | 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 166.00 | | | 166.00 |
HD Total exceptional income (VII) | 166.00 | | | 166.00 |
HE Exceptional expenses on management operations | 2 893.00 | | | 2 893.00 |
HH Total exceptional expenses (VIII) | 2 893.00 | | | 2 893.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 727.00 | | | -2 727.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 665.00 | | | 157 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 767.00 | | | 172 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 102.00 | | | -15 102.00 |
| |
| 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 | 125 860.00 | | 6 940.00 | 125 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 457.00 | |
I4 DECREASES Grand Total | | | 132 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 132 342.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 403.00 | | 6 940.00 | 125 403.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 457.00 | | | 457.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 96 536.00 | 12 021.00 | | 96 536.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 536.00 | 12 021.00 | | 96 536.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 14 790.00 | | | 14 790.00 |
7B Total provisions for depreciation | 14 790.00 | | | 14 790.00 |
7C Grand total | 14 790.00 | | | 14 790.00 |
| |
| 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 | 4 810.00 | 4 810.00 | | 4 810.00 |
8C Staff and Related Accounts | 7 805.00 | 7 805.00 | | 7 805.00 |
8D Social Security and Other Social Organizations | 20 438.00 | 20 438.00 | | 20 438.00 |
UT Other financial assets | 457.00 | 457.00 | | 457.00 |
UX Other trade receivables | 14 223.00 | | | 14 223.00 |
VA Doubtful or disputed receivables | 2 737.00 | | | 2 737.00 |
VB VAT | 1 112.00 | | | 1 112.00 |
VH Loans with a maturity of more than one year at origin | 17 018.00 | 17 018.00 | | 17 018.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VJ Loans taken out during the year | 835.00 | | | 835.00 |
VK Loans repaid during the year | 7 248.00 | | | 7 248.00 |
VM Income taxes | 2 691.00 | | | 2 691.00 |
VQ Other Taxes, Duties, and Similar Debts | 662.00 | 662.00 | | 662.00 |
VS Prepaid expenses | 1 987.00 | | | 1 987.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 207.00 | 23 207.00 | | 23 207.00 |
VW VAT | 4 094.00 | 4 094.00 | | 4 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 831.00 | 54 831.00 | | 54 831.00 |
| |
| 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 | | | 797.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 630.00 | | | 630.00 |
ST Other accounts | 21 366.00 | | | 21 366.00 |
XQ Rental, rental and co-ownership charges | 3 377.00 | | | 3 377.00 |
YT Subcontracting | 5 520.00 | | | 5 520.00 |
YW Business tax | 1 147.00 | | | 1 147.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 944.00 | | | 1 944.00 |
YY Amount of VAT collected | 16 736.00 | | | 16 736.00 |
YZ Total deductible VAT on goods and services | 7 476.00 | | | 7 476.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 894.00 | | | 30 894.00 |
