| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 191.00 | | 191.00 | 191.00 |
AP Buildings | 60 898.00 | 57 217.00 | 3 681.00 | 60 898.00 |
AR Technical installations, industrial equipment and tools | 7 528.00 | 6 811.00 | 717.00 | 7 528.00 |
AT Other tangible assets | 23 618.00 | 15 973.00 | 7 645.00 | 23 618.00 |
BD Other fixed assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BH Other financial assets | 8 500.00 | | 8 500.00 | 8 500.00 |
BJ TOTAL (I) | 104 735.00 | 80 002.00 | 24 734.00 | 104 735.00 |
BX Customers and related accounts | 563.00 | | 563.00 | 563.00 |
BZ Other receivables | 13 478.00 | | 13 478.00 | 13 478.00 |
CF Cash and cash equivalents | 45 477.00 | | 45 477.00 | 45 477.00 |
CJ TOTAL (II) | 59 518.00 | | 59 518.00 | 59 518.00 |
CO Grand total (0 to V) | 164 253.00 | 80 002.00 | 84 252.00 | 164 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 26 624.00 | 20 884.00 | | 26 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 043.00 | 6 740.00 | | -21 043.00 |
DL TOTAL (I) | 16 581.00 | 37 624.00 | | 16 581.00 |
DU Loans and Debts from Credit Institutions (3) | | 7 582.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 1 143.00 | | |
DX Trade payables and related accounts | 7 132.00 | 8 064.00 | | 7 132.00 |
DY Tax and social security liabilities | 37 665.00 | 27 424.00 | | 37 665.00 |
EA Other liabilities | 22 874.00 | 20 719.00 | | 22 874.00 |
EC TOTAL (IV) | 67 671.00 | 64 931.00 | | 67 671.00 |
EE Grand total (I to V) | 84 252.00 | 102 555.00 | | 84 252.00 |
EG Accrued income and payables due within one year | 67 671.00 | 64 931.00 | | 67 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 868.00 | | 209 868.00 | 209 868.00 |
FJ Net sales | 209 868.00 | | 209 868.00 | 209 868.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 850.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 210 718.00 | |
FU Purchases of raw materials and other supplies | | | 7 238.00 | |
FW Other purchases and external expenses | | | 85 533.00 | |
FX Taxes, duties, and similar payments | | | 3 405.00 | |
FY Salaries and Wages | | | 117 394.00 | |
FZ Social Security Contributions | | | 20 576.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 728.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 236 874.00 | |
GG - OPERATING RESULT (I - II) | | | -26 156.00 | |
GL Other interest and similar income | | | 75.00 | |
GP Total financial income (V) | | | 75.00 | |
GR Interest and similar expenses | | | 91.00 | |
GU Total financial expenses (VI) | | | 91.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 850.00 | | | 850.00 |
A4 Equity method investments | | 233.00 | | |
HA Exceptional income from management transactions | 5 452.00 | 2 940.00 | | 5 452.00 |
HD Total exceptional income (VII) | 5 452.00 | 2 940.00 | | 5 452.00 |
HE Exceptional expenses on management operations | 323.00 | | | 323.00 |
HH Total exceptional expenses (VIII) | 323.00 | | | 323.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 129.00 | 2 940.00 | | 5 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 216 245.00 | 199 577.00 | | 216 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 289.00 | 192 837.00 | | 237 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 043.00 | 6 740.00 | | -21 043.00 |
| |
| 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 | 101 129.00 | | 3 607.00 | 101 129.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 500.00 | |
I4 DECREASES Grand Total | | | 104 735.00 | |
IO DECREASES Total including other intangible assets | | | 191.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 045.00 | |
KD ACQUISITIONS Total including other intangible assets | 191.00 | | | 191.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 438.00 | | 3 607.00 | 88 438.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 500.00 | | | 12 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 77 274.00 | 2 728.00 | | 77 274.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 274.00 | 2 728.00 | | 77 274.00 |
| |
| 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 | 7 132.00 | 7 132.00 | | 7 132.00 |
8C Staff and Related Accounts | 13 476.00 | 13 476.00 | | 13 476.00 |
8D Social Security and Other Social Organizations | 15 203.00 | 15 203.00 | | 15 203.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 874.00 | 22 874.00 | | 22 874.00 |
UT Other financial assets | 8 500.00 | 8 500.00 | | 8 500.00 |
UX Other trade receivables | 563.00 | | | 563.00 |
UY Staff and related accounts | 100.00 | | | 100.00 |
VB VAT | 3 102.00 | | | 3 102.00 |
VC Group and associates | 850.00 | | | 850.00 |
VH Loans with a maturity of more than one year at origin | 7 582.00 | 7 582.00 | | 7 582.00 |
VI Group and Associates | 1 143.00 | 1 143.00 | | 1 143.00 |
VK Loans repaid during the year | 7 582.00 | | | 7 582.00 |
VM Income taxes | 5 988.00 | | | 5 988.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 475.00 | 2 475.00 | | 2 475.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 389.00 | | | 4 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 541.00 | 22 541.00 | | 22 541.00 |
VW VAT | 6 511.00 | 6 511.00 | | 6 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 671.00 | 67 671.00 | | 67 671.00 |
| |
| 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 | 2 122.00 | 1 807.00 | | 2 122.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 336.00 | 8 847.00 | | 8 336.00 |
ST Other accounts | 25 065.00 | 19 795.00 | | 25 065.00 |
XQ Rental, rental and co-ownership charges | 46 780.00 | 46 616.00 | | 46 780.00 |
YP Average staff number | 6.00 | 4.00 | | 6.00 |
YT Subcontracting | 4 010.00 | 1 639.00 | | 4 010.00 |
YV Retrocessions of fees, commissions and brokerage | 1 342.00 | 42.00 | | 1 342.00 |
YW Business tax | 1 283.00 | 1 267.00 | | 1 283.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 405.00 | 3 074.00 | | 3 405.00 |
YY Amount of VAT collected | 43 513.00 | 39 312.00 | | 43 513.00 |
YZ Total deductible VAT on goods and services | 11 623.00 | 11 912.00 | | 11 623.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 533.00 | 76 938.00 | | 85 533.00 |
