| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 399.00 | 399.00 | | 399.00 |
AR Technical installations, industrial equipment and tools | 38 821.00 | 27 630.00 | 11 191.00 | 38 821.00 |
BJ TOTAL (I) | 39 220.00 | 28 029.00 | 11 191.00 | 39 220.00 |
BX Customers and related accounts | 110 723.00 | | 110 723.00 | 110 723.00 |
BZ Other receivables | 6 410.00 | | 6 410.00 | 6 410.00 |
CF Cash and cash equivalents | 147 260.00 | | 147 260.00 | 147 260.00 |
CJ TOTAL (II) | 264 393.00 | | 264 393.00 | 264 393.00 |
CO Grand total (0 to V) | 303 613.00 | 28 029.00 | 275 584.00 | 303 613.00 |
| |
| 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) | 185.00 | 185.00 | | 185.00 |
DH Retained earnings | 5 200.00 | 4 806.00 | | 5 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 333.00 | 394.00 | | 333.00 |
DL TOTAL (I) | 13 340.00 | 13 007.00 | | 13 340.00 |
DQ Provisions for Expenses | 90 000.00 | 90 000.00 | | 90 000.00 |
DR TOTAL (IV) | 90 000.00 | 90 000.00 | | 90 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 000.00 | 60 000.00 | | 60 000.00 |
DX Trade payables and related accounts | 103 191.00 | 125 366.00 | | 103 191.00 |
DY Tax and social security liabilities | 9 053.00 | 16 857.00 | | 9 053.00 |
EC TOTAL (IV) | 172 244.00 | 202 223.00 | | 172 244.00 |
EE Grand total (I to V) | 275 584.00 | 305 230.00 | | 275 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 202 105.00 | | 202 105.00 | 202 105.00 |
FJ Net sales | 202 105.00 | | 202 105.00 | 202 105.00 |
FO Operating subsidies | | | 4 000.00 | |
FR Total operating income (I) | | | 206 105.00 | |
FW Other purchases and external expenses | | | 114 185.00 | |
FX Taxes, duties, and similar payments | | | 801.00 | |
FY Salaries and Wages | | | 32 162.00 | |
FZ Social Security Contributions | | | 47 257.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 230.00 | |
GF Total Operating Expenses (II) | | | 202 635.00 | |
GG - OPERATING RESULT (I - II) | | | 3 470.00 | |
GL Other interest and similar income | | | 1 165.00 | |
GP Total financial income (V) | | | 1 165.00 | |
GR Interest and similar expenses | | | 3 538.00 | |
GU Total financial expenses (VI) | | | 3 538.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 764.00 | 3 117.00 | | 764.00 |
HH Total exceptional expenses (VIII) | 764.00 | 3 117.00 | | 764.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -764.00 | -3 117.00 | | -764.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 270.00 | 306 702.00 | | 207 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 937.00 | 306 308.00 | | 206 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 333.00 | 394.00 | | 333.00 |
| |
| 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 | 26 614.00 | | 12 207.00 | 26 614.00 |
I4 DECREASES Grand Total | | | 38 822.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 822.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 614.00 | | 12 207.00 | 26 614.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 799.00 | 8 230.00 | | 19 799.00 |
CY DEPRECIATION Start-up, development, or research expenses | 399.00 | | | 399.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 400.00 | 8 230.00 | | 19 400.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 20 000.00 | | | 20 000.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 110 000.00 | | | 110 000.00 |
7C Grand total | 110 000.00 | | | 110 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 60 000.00 | 60 000.00 | | 60 000.00 |
8B Suppliers and Related Accounts | 103 191.00 | 103 191.00 | | 103 191.00 |
8C Staff and Related Accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
8D Social Security and Other Social Organizations | 4 289.00 | 4 289.00 | | 4 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 723.00 | 38 753.00 | 71 970.00 | 110 723.00 |
VW VAT | 2 124.00 | 2 124.00 | | 2 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 244.00 | 172 244.00 | | 172 244.00 |
Z1 Receivables representing loaned securities | 110 723.00 | | | 110 723.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 381.00 | | | 2 381.00 |
ST Other accounts | 94 402.00 | | | 94 402.00 |
XQ Rental, rental and co-ownership charges | 4 380.00 | | | 4 380.00 |
YU External personnel | 13 022.00 | | | 13 022.00 |
YW Business tax | 458.00 | | | 458.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 458.00 | | | 458.00 |
YY Amount of VAT collected | 40 421.00 | | | 40 421.00 |
YZ Total deductible VAT on goods and services | 8 347.00 | | | 8 347.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 114 185.00 | | | 114 185.00 |
