| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 16 596.00 | 7 600.00 | 8 996.00 | 16 596.00 |
AR Technical installations, industrial equipment and tools | 17 755.00 | 17 755.00 | | 17 755.00 |
AT Other tangible assets | 34 686.00 | 33 711.00 | 974.00 | 34 686.00 |
BH Other financial assets | 3 441.00 | | 3 441.00 | 3 441.00 |
BJ TOTAL (I) | 72 477.00 | 59 066.00 | 13 411.00 | 72 477.00 |
BV Advances and down payments on orders | -136.00 | | -136.00 | -136.00 |
BX Customers and related accounts | 79 093.00 | 686.00 | 78 407.00 | 79 093.00 |
BZ Other receivables | 26 164.00 | | 26 164.00 | 26 164.00 |
CF Cash and cash equivalents | 14 592.00 | | 14 592.00 | 14 592.00 |
CJ TOTAL (II) | 119 713.00 | 686.00 | 119 027.00 | 119 713.00 |
CO Grand total (0 to V) | 192 190.00 | 59 752.00 | 132 439.00 | 192 190.00 |
| |
| 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 |
DG Other reserves | 26 173.00 | 26 173.00 | | 26 173.00 |
DH Retained earnings | -54 927.00 | -90 126.00 | | -54 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 446.00 | 35 199.00 | | -16 446.00 |
DL TOTAL (I) | -36 950.00 | -20 504.00 | | -36 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 000.00 | 35 000.00 | | 35 000.00 |
DW Advances and down payments received on current orders | | 100.00 | | |
DX Trade payables and related accounts | 87 143.00 | 53 946.00 | | 87 143.00 |
DY Tax and social security liabilities | 47 246.00 | 48 996.00 | | 47 246.00 |
EC TOTAL (IV) | 169 389.00 | 138 042.00 | | 169 389.00 |
EE Grand total (I to V) | 132 439.00 | 117 538.00 | | 132 439.00 |
EG Accrued income and payables due within one year | 169 389.00 | 137 942.00 | | 169 389.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 335 558.00 | | 335 558.00 | 335 558.00 |
FJ Net sales | 335 558.00 | | 335 558.00 | 335 558.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 335 566.00 | |
FU Purchases of raw materials and other supplies | | | 2 979.00 | |
FW Other purchases and external expenses | | | 113 958.00 | |
FX Taxes, duties, and similar payments | | | 3 948.00 | |
FY Salaries and Wages | | | 193 678.00 | |
FZ Social Security Contributions | | | 37 959.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 655.00 | |
GE Other Expenses | | | 2 128.00 | |
GF Total Operating Expenses (II) | | | 357 304.00 | |
GG - OPERATING RESULT (I - II) | | | -21 738.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 758.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 584.00 | | |
HA Exceptional income from management transactions | 4 127.00 | 48.00 | | 4 127.00 |
HB Exceptional income from capital transactions | 1 670.00 | | | 1 670.00 |
HD Total exceptional income (VII) | 5 797.00 | 48.00 | | 5 797.00 |
HE Exceptional expenses on management operations | 485.00 | 4 079.00 | | 485.00 |
HH Total exceptional expenses (VIII) | 485.00 | 4 079.00 | | 485.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 311.00 | -4 032.00 | | 5 311.00 |
HL TOTAL REVENUE (I + III + V + VII) | 341 363.00 | 321 828.00 | | 341 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 357 809.00 | 286 629.00 | | 357 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 446.00 | 35 199.00 | | -16 446.00 |
| |
| 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 | 79 366.00 | | | 79 366.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 441.00 | |
I4 DECREASES Grand Total | | 6 889.00 | 72 477.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 889.00 | 69 037.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 926.00 | | | 75 926.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 441.00 | | | 3 441.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 300.00 | 2 656.00 | 6 890.00 | 63 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 300.00 | 2 656.00 | 6 890.00 | 63 300.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 686.00 | | | 686.00 |
7B Total provisions for depreciation | 686.00 | | | 686.00 |
7C Grand total | 686.00 | | | 686.00 |
| |
| 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 | 87 143.00 | 87 143.00 | | 87 143.00 |
8C Staff and Related Accounts | 19 029.00 | 19 029.00 | | 19 029.00 |
8D Social Security and Other Social Organizations | 11 440.00 | 11 440.00 | | 11 440.00 |
UT Other financial assets | 3 441.00 | | | 3 441.00 |
UX Other trade receivables | 70 894.00 | | | 70 894.00 |
VA Doubtful or disputed receivables | 8 199.00 | | | 8 199.00 |
VB VAT | 14 857.00 | | | 14 857.00 |
VI Group and Associates | 35 000.00 | 35 000.00 | | 35 000.00 |
VM Income taxes | 11 307.00 | | | 11 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 697.00 | 105 257.00 | 3 441.00 | 108 697.00 |
VW VAT | 16 776.00 | 16 776.00 | | 16 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 169 389.00 | 169 389.00 | | 169 389.00 |
| |
| 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 | 3 676.00 | 2 424.00 | | 3 676.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 112.00 | 2 249.00 | | 6 112.00 |
ST Other accounts | 27 012.00 | 29 972.00 | | 27 012.00 |
XQ Rental, rental and co-ownership charges | 23 452.00 | 22 417.00 | | 23 452.00 |
YP Average staff number | 9.00 | 8.00 | | 9.00 |
YT Subcontracting | 57 382.00 | 32 372.00 | | 57 382.00 |
YW Business tax | 272.00 | 870.00 | | 272.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 948.00 | 3 294.00 | | 3 948.00 |
YY Amount of VAT collected | 66 105.00 | 70 098.00 | | 66 105.00 |
YZ Total deductible VAT on goods and services | 14 193.00 | 9 013.00 | | 14 193.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 113 958.00 | 87 009.00 | | 113 958.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
