| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 598.00 | 6 527.00 | 2 070.00 | 8 598.00 |
AH Goodwill | 22 105.00 | | 22 105.00 | 22 105.00 |
AJ Other Intangible Assets | 233.00 | 32.00 | 201.00 | 233.00 |
AT Other tangible assets | 4 566.00 | 3 284.00 | 1 282.00 | 4 566.00 |
BJ TOTAL (I) | 35 502.00 | 9 844.00 | 25 659.00 | 35 502.00 |
BX Customers and related accounts | 6 846.00 | 2 778.00 | 4 068.00 | 6 846.00 |
BZ Other receivables | 3 320.00 | | 3 320.00 | 3 320.00 |
CF Cash and cash equivalents | 36 821.00 | | 36 821.00 | 36 821.00 |
CJ TOTAL (II) | 46 987.00 | 2 778.00 | 44 209.00 | 46 987.00 |
CO Grand total (0 to V) | 82 489.00 | 12 622.00 | 69 868.00 | 82 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 050.00 | 76 050.00 | | 76 050.00 |
DB Share, merger, contribution premiums, etc. | 10 660.00 | 10 660.00 | | 10 660.00 |
DD Legal reserve (1) | 1 911.00 | 1 911.00 | | 1 911.00 |
DF Regulated reserves (1) | 244.00 | 244.00 | | 244.00 |
DG Other reserves | 26 553.00 | 26 553.00 | | 26 553.00 |
DH Retained earnings | -44 603.00 | -46 977.00 | | -44 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 187.00 | 2 375.00 | | -10 187.00 |
DL TOTAL (I) | 60 628.00 | 70 815.00 | | 60 628.00 |
DW Advances and down payments received on current orders | | 2 966.00 | | |
DX Trade payables and related accounts | 1 417.00 | 3 244.00 | | 1 417.00 |
DY Tax and social security liabilities | 4 528.00 | 3 894.00 | | 4 528.00 |
EA Other liabilities | 3 294.00 | 3 133.00 | | 3 294.00 |
EB Prepaid income (2) | | 3 277.00 | | |
EC TOTAL (IV) | 9 239.00 | 16 514.00 | | 9 239.00 |
EE Grand total (I to V) | 69 868.00 | 87 329.00 | | 69 868.00 |
EG Accrued income and payables due within one year | 9 239.00 | 16 514.00 | | 9 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 83 553.00 | | 83 553.00 | 83 553.00 |
FG Production sold - services | | | | |
FJ Net sales | 83 553.00 | | 83 553.00 | 83 553.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 83 559.00 | |
FW Other purchases and external expenses | | | 53 171.00 | |
FX Taxes, duties, and similar payments | | | 833.00 | |
FY Salaries and Wages | | | 28 909.00 | |
FZ Social Security Contributions | | | 6 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 042.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 456.00 | |
GF Total Operating Expenses (II) | | | 93 595.00 | |
GG - OPERATING RESULT (I - II) | | | -10 036.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 036.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 30.00 | | |
HA Exceptional income from management transactions | | 315.00 | | |
HD Total exceptional income (VII) | | 315.00 | | |
HE Exceptional expenses on management operations | 151.00 | 1 720.00 | | 151.00 |
HH Total exceptional expenses (VIII) | 151.00 | 1 720.00 | | 151.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -151.00 | -1 405.00 | | -151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 559.00 | 90 115.00 | | 83 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 746.00 | 87 740.00 | | 93 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 187.00 | 2 375.00 | | -10 187.00 |
| |
| 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 | 34 287.00 | | 1 216.00 | 34 287.00 |
I4 DECREASES Grand Total | | | 35 502.00 | |
IO DECREASES Total including other intangible assets | | | 30 936.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 566.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 703.00 | | 233.00 | 30 703.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 584.00 | | 982.00 | 3 584.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 802.00 | 4 042.00 | | 5 802.00 |
PE DEPRECIATION Total including other intangible assets | 4 027.00 | 2 532.00 | | 4 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 775.00 | 1 510.00 | | 1 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 778.00 | | | 2 778.00 |
7B Total provisions for depreciation | 2 778.00 | | | 2 778.00 |
7C Grand total | 2 778.00 | | | 2 778.00 |
| |
| 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 | 1 417.00 | 1 417.00 | | 1 417.00 |
8C Staff and Related Accounts | 284.00 | 284.00 | | 284.00 |
8D Social Security and Other Social Organizations | 3 844.00 | 3 844.00 | | 3 844.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 294.00 | 3 294.00 | | 3 294.00 |
UX Other trade receivables | 3 198.00 | | | 3 198.00 |
UY Staff and related accounts | 9.00 | | | 9.00 |
UZ Social Security, other social security organizations | 66.00 | | | 66.00 |
VA Doubtful or disputed receivables | 3 648.00 | | | 3 648.00 |
VB VAT | 1 697.00 | | | 1 697.00 |
VM Income taxes | 1 548.00 | | | 1 548.00 |
VQ Other Taxes, Duties, and Similar Debts | 400.00 | 400.00 | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 166.00 | 10 166.00 | | 10 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 239.00 | 9 239.00 | | 9 239.00 |
| |
| 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 | 365.00 | 189.00 | | 365.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 769.00 | 1 575.00 | | 769.00 |
ST Other accounts | 18 861.00 | 18 856.00 | | 18 861.00 |
XQ Rental, rental and co-ownership charges | 3 600.00 | 3 600.00 | | 3 600.00 |
YP Average staff number | 2.00 | | | 2.00 |
YT Subcontracting | 29 940.00 | 32 361.00 | | 29 940.00 |
YW Business tax | 468.00 | 468.00 | | 468.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 833.00 | 657.00 | | 833.00 |
YY Amount of VAT collected | 16 710.00 | | | 16 710.00 |
YZ Total deductible VAT on goods and services | 6 749.00 | | | 6 749.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 53 171.00 | 56 392.00 | | 53 171.00 |
