| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 11 192.00 | 11 192.00 | | 11 192.00 |
AR Technical installations, industrial equipment and tools | 16 003.00 | 16 003.00 | | 16 003.00 |
AT Other tangible assets | 115 802.00 | 115 802.00 | | 115 802.00 |
BJ TOTAL (I) | 150 662.00 | 150 032.00 | 630.00 | 150 662.00 |
CF Cash and cash equivalents | 70 957.00 | | 70 957.00 | 70 957.00 |
CJ TOTAL (II) | 70 957.00 | | 70 957.00 | 70 957.00 |
CO Grand total (0 to V) | 221 619.00 | 150 032.00 | 71 587.00 | 221 619.00 |
CU Other investments | 7 665.00 | 7 035.00 | 630.00 | 7 665.00 |
| |
| 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) | 1 208.00 | 1 208.00 | | 1 208.00 |
DE Statutory or contractual reserves | 26 356.00 | 26 356.00 | | 26 356.00 |
DH Retained earnings | 14 609.00 | 8 774.00 | | 14 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 005.00 | 5 835.00 | | 4 005.00 |
DL TOTAL (I) | 53 800.00 | 49 795.00 | | 53 800.00 |
DY Tax and social security liabilities | 4 804.00 | 5 516.00 | | 4 804.00 |
EA Other liabilities | 12 984.00 | 25 569.00 | | 12 984.00 |
EC TOTAL (IV) | 17 788.00 | 31 085.00 | | 17 788.00 |
EE Grand total (I to V) | 71 587.00 | 80 880.00 | | 71 587.00 |
EG Accrued income and payables due within one year | 17 788.00 | 31 085.00 | | 17 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 548.00 | | 58 548.00 | 58 548.00 |
FJ Net sales | 58 548.00 | | 58 548.00 | 58 548.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 318.00 | |
FR Total operating income (I) | | | 60 866.00 | |
FW Other purchases and external expenses | | | 53 070.00 | |
FX Taxes, duties, and similar payments | | | 2 848.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11.00 | |
GF Total Operating Expenses (II) | | | 55 928.00 | |
GG - OPERATING RESULT (I - II) | | | 4 937.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | 237.00 | |
GU Total financial expenses (VI) | | | 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 318.00 | 2 317.00 | | 2 318.00 |
HK Income tax | 706.00 | 1 026.00 | | 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 876.00 | 62 417.00 | | 60 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 871.00 | 56 582.00 | | 56 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 005.00 | 5 835.00 | | 4 005.00 |
| |
| 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 | 150 662.00 | | | 150 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 665.00 | |
I4 DECREASES Grand Total | | | 150 662.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 142 997.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 142 997.00 | | | 142 997.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 665.00 | | | 7 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 986.00 | 11.00 | | 142 986.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 142 986.00 | 11.00 | | 142 986.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 7 035.00 | | | 7 035.00 |
7C Grand total | 7 035.00 | | | 7 035.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 724.00 | 724.00 | | 724.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 984.00 | 12 984.00 | | 12 984.00 |
VW VAT | 4 080.00 | 4 080.00 | | 4 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 788.00 | 17 788.00 | | 17 788.00 |
| |
| 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 | 2 318.00 | 2 317.00 | | 2 318.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 845.00 | 818.00 | | 845.00 |
ST Other accounts | | 218.00 | | |
XQ Rental, rental and co-ownership charges | 52 224.00 | 51 215.00 | | 52 224.00 |
YW Business tax | 530.00 | 526.00 | | 530.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 848.00 | 2 843.00 | | 2 848.00 |
YY Amount of VAT collected | 11 708.00 | 12 018.00 | | 11 708.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 53 070.00 | 52 250.00 | | 53 070.00 |
