| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 568 860.00 | | 568 860.00 | 568 860.00 |
BX Customers and related accounts | 5 084.00 | | 5 084.00 | 5 084.00 |
BZ Other receivables | 33 247.00 | | 33 247.00 | 33 247.00 |
CF Cash and cash equivalents | 3.00 | | 3.00 | 3.00 |
CH Prepaid expenses | 413 958.00 | | 413 958.00 | 413 958.00 |
CJ TOTAL (II) | 1 021 152.00 | | 1 021 152.00 | 1 021 152.00 |
CO Grand total (0 to V) | 1 021 152.00 | | 1 021 152.00 | 1 021 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DF Regulated reserves (1) | 532 151.00 | 483 690.00 | | 532 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 625.00 | 48 460.00 | | 32 625.00 |
DL TOTAL (I) | 573 025.00 | 540 401.00 | | 573 025.00 |
DU Loans and Debts from Credit Institutions (3) | 329 514.00 | 560 833.00 | | 329 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 555.00 | 19 555.00 | | 99 555.00 |
DX Trade payables and related accounts | 3 554.00 | 6 730.00 | | 3 554.00 |
DY Tax and social security liabilities | 15 493.00 | 15 398.00 | | 15 493.00 |
EA Other liabilities | 12.00 | 12.00 | | 12.00 |
EC TOTAL (IV) | 448 127.00 | 602 527.00 | | 448 127.00 |
EE Grand total (I to V) | 1 021 152.00 | 1 142 927.00 | | 1 021 152.00 |
EG Accrued income and payables due within one year | 448 127.00 | 602 527.00 | | 448 127.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 329 514.00 | 560 833.00 | | 329 514.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 88 702.00 | | 88 702.00 | 88 702.00 |
FD Production sold - goods | 135 255.00 | | 135 255.00 | 135 255.00 |
FJ Net sales | 223 956.00 | | 223 956.00 | 223 956.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 047.00 | |
FR Total operating income (I) | | | 247 003.00 | |
FV Inventory change (raw materials and supplies) | | | 83 740.00 | |
FW Other purchases and external expenses | | | 93 085.00 | |
FX Taxes, duties, and similar payments | | | 3 693.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 180 530.00 | |
GG - OPERATING RESULT (I - II) | | | 66 473.00 | |
GR Interest and similar expenses | | | 13 019.00 | |
GU Total financial expenses (VI) | | | 13 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 23 047.00 | 130.00 | | 23 047.00 |
HE Exceptional expenses on management operations | 15 000.00 | | | 15 000.00 |
HH Total exceptional expenses (VIII) | 15 000.00 | | | 15 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 000.00 | | | -15 000.00 |
HK Income tax | 5 829.00 | 13 746.00 | | 5 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 247 003.00 | 210 130.00 | | 247 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 378.00 | 161 670.00 | | 214 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 625.00 | 48 460.00 | | 32 625.00 |
| |
| 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 | 3 554.00 | 3 554.00 | | 3 554.00 |
8E Income Taxes | 5 829.00 | 5 829.00 | | 5 829.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12.00 | 12.00 | | 12.00 |
UX Other trade receivables | 5 084.00 | | | 5 084.00 |
VB VAT | 18 262.00 | | | 18 262.00 |
VG Loans with a maturity of up to one year at origin | 329 514.00 | 329 514.00 | | 329 514.00 |
VI Group and Associates | 99 555.00 | 99 555.00 | | 99 555.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 985.00 | | | 14 985.00 |
VS Prepaid expenses | 413 958.00 | | | 413 958.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 452 289.00 | 452 289.00 | | 452 289.00 |
VW VAT | 9 664.00 | 9 664.00 | | 9 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 448 127.00 | 448 127.00 | | 448 127.00 |
| |
| 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 | 2 275.00 | 20.00 | | 2 275.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 30 643.00 | 4 827.00 | | 30 643.00 |
ST Other accounts | 11 744.00 | 6 306.00 | | 11 744.00 |
XQ Rental, rental and co-ownership charges | 279.00 | 186.00 | | 279.00 |
YT Subcontracting | 50 419.00 | 1 000.00 | | 50 419.00 |
YW Business tax | 1 418.00 | 1 406.00 | | 1 418.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 693.00 | 1 426.00 | | 3 693.00 |
YY Amount of VAT collected | 28 057.00 | | | 28 057.00 |
YZ Total deductible VAT on goods and services | 36 526.00 | 36 324.00 | | 36 526.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 93 085.00 | 12 318.00 | | 93 085.00 |
