| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 120 000.00 | | 120 000.00 | 120 000.00 |
AT Other tangible assets | 4 693.00 | 3 142.00 | 1 551.00 | 4 693.00 |
BJ TOTAL (I) | 124 693.00 | 3 142.00 | 121 551.00 | 124 693.00 |
BZ Other receivables | 79 162.00 | | 79 162.00 | 79 162.00 |
CF Cash and cash equivalents | 35 537.00 | | 35 537.00 | 35 537.00 |
CH Prepaid expenses | 1 780.00 | | 1 780.00 | 1 780.00 |
CJ TOTAL (II) | 116 479.00 | | 116 479.00 | 116 479.00 |
CO Grand total (0 to V) | 241 171.00 | 3 142.00 | 238 029.00 | 241 171.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 217 717.00 | 179 536.00 | | 217 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 503.00 | 64 181.00 | | -45 503.00 |
DL TOTAL (I) | 177 714.00 | 249 217.00 | | 177 714.00 |
DU Loans and Debts from Credit Institutions (3) | 45 830.00 | 58 375.00 | | 45 830.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115.00 | | | 115.00 |
DX Trade payables and related accounts | 4 814.00 | 5 719.00 | | 4 814.00 |
DY Tax and social security liabilities | 7 420.00 | 4 160.00 | | 7 420.00 |
EA Other liabilities | 2 137.00 | 5 308.00 | | 2 137.00 |
EC TOTAL (IV) | 60 316.00 | 73 562.00 | | 60 316.00 |
EE Grand total (I to V) | 238 029.00 | 322 779.00 | | 238 029.00 |
EG Accrued income and payables due within one year | 27 660.00 | 73 562.00 | | 27 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 350 366.00 | | 350 366.00 | 350 366.00 |
FJ Net sales | 350 366.00 | | 350 366.00 | 350 366.00 |
FR Total operating income (I) | | | 350 366.00 | |
FW Other purchases and external expenses | | | 101 550.00 | |
FX Taxes, duties, and similar payments | | | 3 668.00 | |
FY Salaries and Wages | | | 226 390.00 | |
FZ Social Security Contributions | | | 62 252.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 806.00 | |
GF Total Operating Expenses (II) | | | 394 667.00 | |
GG - OPERATING RESULT (I - II) | | | -44 301.00 | |
GR Interest and similar expenses | | | 2 171.00 | |
GU Total financial expenses (VI) | | | 2 171.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 62 252.00 | 63 489.00 | | 62 252.00 |
HK Income tax | -968.00 | 20 065.00 | | -968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 366.00 | 382 543.00 | | 350 366.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 395 869.00 | 318 362.00 | | 395 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 503.00 | 64 181.00 | | -45 503.00 |
| |
| 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 | 125 855.00 | | 1 601.00 | 125 855.00 |
I4 DECREASES Grand Total | | 2 764.00 | 124 693.00 | |
IO DECREASES Total including other intangible assets | | | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 764.00 | 4 693.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 000.00 | | | 120 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 855.00 | | 1 601.00 | 5 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 099.00 | 806.00 | 2 764.00 | 5 099.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 099.00 | 806.00 | 2 764.00 | 5 099.00 |
| |
| 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 | 4 814.00 | 4 814.00 | | 4 814.00 |
8C Staff and Related Accounts | 7 420.00 | 7 420.00 | | 7 420.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 137.00 | 2 137.00 | | 2 137.00 |
VG Loans with a maturity of up to one year at origin | 128.00 | 128.00 | | 128.00 |
VH Loans with a maturity of more than one year at origin | 45 702.00 | 13 046.00 | 32 655.00 | 45 702.00 |
VI Group and Associates | 115.00 | 115.00 | | 115.00 |
VK Loans repaid during the year | 12 511.00 | | | 12 511.00 |
VM Income taxes | 21 096.00 | | | 21 096.00 |
VP Miscellaneous | 968.00 | | | 968.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 098.00 | | | 57 098.00 |
VS Prepaid expenses | 1 780.00 | | | 1 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 942.00 | 80 942.00 | | 80 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 316.00 | 27 660.00 | 32 655.00 | 60 316.00 |
| |
| 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 | 2 685.00 | 6 148.00 | | 2 685.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 163.00 | 4 069.00 | | 4 163.00 |
ST Other accounts | 14 539.00 | 16 368.00 | | 14 539.00 |
YT Subcontracting | 82 849.00 | 43 531.00 | | 82 849.00 |
YW Business tax | 983.00 | 973.00 | | 983.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 668.00 | 7 121.00 | | 3 668.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 101 550.00 | 63 968.00 | | 101 550.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
