| |
| 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 | 3 492.00 | 3 302.00 | 191.00 | 3 492.00 |
AT Other tangible assets | 13 993.00 | 10 238.00 | 3 754.00 | 13 993.00 |
BH Other financial assets | 797.00 | | 797.00 | 797.00 |
BJ TOTAL (I) | 18 283.00 | 13 540.00 | 4 743.00 | 18 283.00 |
BL Raw materials, supplies | 1 217.00 | | 1 217.00 | 1 217.00 |
BX Customers and related accounts | 53 131.00 | 10 957.00 | 42 173.00 | 53 131.00 |
BZ Other receivables | 13 135.00 | | 13 135.00 | 13 135.00 |
CF Cash and cash equivalents | 42 463.00 | | 42 463.00 | 42 463.00 |
CH Prepaid expenses | 377.00 | | 377.00 | 377.00 |
CJ TOTAL (II) | 110 323.00 | 10 957.00 | 99 365.00 | 110 323.00 |
CO Grand total (0 to V) | 128 605.00 | 24 497.00 | 104 108.00 | 128 605.00 |
CP Shares due in less than one year | 797.00 | | | 797.00 |
CR Shares due in more than one year | 30 228.00 | | | 30 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 80 017.00 | 78 000.00 | | 80 017.00 |
DH Retained earnings | | 693.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 564.00 | 1 325.00 | | -1 564.00 |
DL TOTAL (I) | 86 838.00 | 88 402.00 | | 86 838.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 220.00 | | |
DX Trade payables and related accounts | 5 018.00 | 6 163.00 | | 5 018.00 |
DY Tax and social security liabilities | 11 948.00 | 19 610.00 | | 11 948.00 |
EA Other liabilities | 305.00 | 208.00 | | 305.00 |
EC TOTAL (IV) | 17 270.00 | 27 201.00 | | 17 270.00 |
EE Grand total (I to V) | 104 108.00 | 115 603.00 | | 104 108.00 |
EG Accrued income and payables due within one year | 17 270.00 | 27 201.00 | | 17 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 124 095.00 | | 124 095.00 | 124 095.00 |
FJ Net sales | 124 095.00 | | 124 095.00 | 124 095.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 124 097.00 | |
FU Purchases of raw materials and other supplies | | | 27 327.00 | |
FV Inventory change (raw materials and supplies) | | | -51.00 | |
FW Other purchases and external expenses | | | 17 960.00 | |
FX Taxes, duties, and similar payments | | | 1 926.00 | |
FY Salaries and Wages | | | 52 162.00 | |
FZ Social Security Contributions | | | 23 586.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 719.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 125 632.00 | |
GG - OPERATING RESULT (I - II) | | | -1 536.00 | |
GR Interest and similar expenses | | | 29.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 097.00 | 140 355.00 | | 124 097.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 661.00 | 139 031.00 | | 125 661.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 564.00 | 1 325.00 | | -1 564.00 |
| |
| 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 | 18 283.00 | | | 18 283.00 |
I3 DECREASES Total Financial Fixed Assets | | | 797.00 | |
I4 DECREASES Grand Total | | | 18 283.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 485.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 485.00 | | | 17 485.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 797.00 | | | 797.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 821.00 | 2 719.00 | | 10 821.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 821.00 | 2 719.00 | | 10 821.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 957.00 | | | 10 957.00 |
7B Total provisions for depreciation | 10 957.00 | | | 10 957.00 |
7C Grand total | 10 957.00 | | | 10 957.00 |
| |
| 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 | 5 018.00 | 5 018.00 | | 5 018.00 |
8D Social Security and Other Social Organizations | 4 510.00 | 4 510.00 | | 4 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 305.00 | 305.00 | | 305.00 |
UT Other financial assets | 797.00 | 797.00 | | 797.00 |
UX Other trade receivables | 22 903.00 | | | 22 903.00 |
VA Doubtful or disputed receivables | 30 228.00 | | | 30 228.00 |
VB VAT | 166.00 | | | 166.00 |
VC Group and associates | 1 991.00 | | | 1 991.00 |
VK Loans repaid during the year | 1 220.00 | | | 1 220.00 |
VM Income taxes | 111.00 | | | 111.00 |
VP Miscellaneous | 57.00 | | | 57.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 810.00 | | | 10 810.00 |
VS Prepaid expenses | 377.00 | | | 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 440.00 | 37 213.00 | 30 228.00 | 67 440.00 |
VW VAT | 7 438.00 | 7 438.00 | | 7 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 270.00 | 17 270.00 | | 17 270.00 |
| |
| 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 | 550.00 | 689.00 | | 550.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 512.00 | 7 667.00 | | 6 512.00 |
ST Other accounts | 9 446.00 | 11 887.00 | | 9 446.00 |
XQ Rental, rental and co-ownership charges | 2 002.00 | 2 002.00 | | 2 002.00 |
YP Average staff number | 1.00 | 2.00 | | 1.00 |
YW Business tax | 1 376.00 | 1 395.00 | | 1 376.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 926.00 | 2 084.00 | | 1 926.00 |
YY Amount of VAT collected | 14 742.00 | 14 591.00 | | 14 742.00 |
YZ Total deductible VAT on goods and services | 6 954.00 | 8 108.00 | | 6 954.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 960.00 | 21 556.00 | | 17 960.00 |
