| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 500.00 | 6 021.00 | 1 479.00 | 7 500.00 |
AF Concessions, Patents and Similar Rights | 1 220.00 | 979.00 | 241.00 | 1 220.00 |
AH Goodwill | 33 200.00 | | 33 200.00 | 33 200.00 |
AR Technical installations, industrial equipment and tools | 1 741.00 | 591.00 | 1 151.00 | 1 741.00 |
AT Other tangible assets | 128 117.00 | 33 631.00 | 94 487.00 | 128 117.00 |
BH Other financial assets | 8 722.00 | | 8 722.00 | 8 722.00 |
BJ TOTAL (I) | 180 501.00 | 41 222.00 | 139 279.00 | 180 501.00 |
BL Raw materials, supplies | 3 992.00 | | 3 992.00 | 3 992.00 |
BT Goods | 4 195.00 | | 4 195.00 | 4 195.00 |
BV Advances and down payments on orders | 13 892.00 | | 13 892.00 | 13 892.00 |
BX Customers and related accounts | 1 805.00 | | 1 805.00 | 1 805.00 |
BZ Other receivables | 4 535.00 | | 4 535.00 | 4 535.00 |
CF Cash and cash equivalents | 901.00 | | 901.00 | 901.00 |
CH Prepaid expenses | 6 459.00 | | 6 459.00 | 6 459.00 |
CJ TOTAL (II) | 35 779.00 | | 35 779.00 | 35 779.00 |
CO Grand total (0 to V) | 216 280.00 | 41 222.00 | 175 058.00 | 216 280.00 |
CP Shares due in less than one year | 8 722.00 | | | 8 722.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -5 189.00 | -3 263.00 | | -5 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 441.00 | -1 926.00 | | -13 441.00 |
DL TOTAL (I) | -17 629.00 | -4 189.00 | | -17 629.00 |
DU Loans and Debts from Credit Institutions (3) | 120 791.00 | 139 337.00 | | 120 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 949.00 | 22 844.00 | | 30 949.00 |
DX Trade payables and related accounts | 19 901.00 | 9 081.00 | | 19 901.00 |
DY Tax and social security liabilities | 21 047.00 | 22 830.00 | | 21 047.00 |
EC TOTAL (IV) | 192 688.00 | 194 091.00 | | 192 688.00 |
EE Grand total (I to V) | 175 058.00 | 189 903.00 | | 175 058.00 |
EG Accrued income and payables due within one year | 100 827.00 | 78 267.00 | | 100 827.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 967.00 | | | 4 967.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 13 348.00 | | 13 348.00 | 13 348.00 |
FG Production sold - services | 245 651.00 | | 245 651.00 | 245 651.00 |
FJ Net sales | 258 999.00 | | 258 999.00 | 258 999.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 564.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 263 575.00 | |
FS Purchases of goods (including customs duties) | | | 6 210.00 | |
FT Inventory change (goods) | | | -1 786.00 | |
FU Purchases of raw materials and other supplies | | | 15 809.00 | |
FV Inventory change (raw materials and supplies) | | | 656.00 | |
FW Other purchases and external expenses | | | 100 574.00 | |
FX Taxes, duties, and similar payments | | | 3 158.00 | |
FY Salaries and Wages | | | 117 755.00 | |
FZ Social Security Contributions | | | 24 779.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 543.00 | |
GE Other Expenses | | | 346.00 | |
GF Total Operating Expenses (II) | | | 285 044.00 | |
GG - OPERATING RESULT (I - II) | | | -21 469.00 | |
GR Interest and similar expenses | | | 2 563.00 | |
GU Total financial expenses (VI) | | | 2 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 563.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 033.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 564.00 | 9 049.00 | | 4 564.00 |
A4 Equity method investments | 162.00 | 162.00 | | 162.00 |
HK Income tax | -10 592.00 | -5 634.00 | | -10 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 263 575.00 | 259 754.00 | | 263 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 277 016.00 | 261 680.00 | | 277 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 441.00 | -1 926.00 | | -13 441.00 |
| |
| 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 | 180 487.00 | | 14.00 | 180 487.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 500.00 | | | 7 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 722.00 | |
I4 DECREASES Grand Total | | | 180 501.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 500.00 | |
IO DECREASES Total including other intangible assets | | | 34 420.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 129 859.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 420.00 | | | 34 420.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 129 859.00 | | | 129 859.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 708.00 | | 14.00 | 8 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 678.00 | 17 543.00 | | 23 678.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 521.00 | 2 500.00 | | 3 521.00 |
PE DEPRECIATION Total including other intangible assets | 573.00 | 407.00 | | 573.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 585.00 | 14 637.00 | | 19 585.00 |
| |
| 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 | 120.00 | 120.00 | | 120.00 |
8B Suppliers and Related Accounts | 19 901.00 | 19 901.00 | | 19 901.00 |
8C Staff and Related Accounts | 13 024.00 | 13 024.00 | | 13 024.00 |
8D Social Security and Other Social Organizations | 5 213.00 | 5 213.00 | | 5 213.00 |
UT Other financial assets | 8 722.00 | 8 722.00 | | 8 722.00 |
UX Other trade receivables | 1 805.00 | | | 1 805.00 |
VB VAT | 8.00 | | | 8.00 |
VG Loans with a maturity of up to one year at origin | 4 967.00 | 4 967.00 | | 4 967.00 |
VH Loans with a maturity of more than one year at origin | 115 824.00 | 23 963.00 | 91 861.00 | 115 824.00 |
VI Group and Associates | 30 829.00 | 30 829.00 | | 30 829.00 |
VK Loans repaid during the year | 23 512.00 | | | 23 512.00 |
VP Miscellaneous | 4 527.00 | | | 4 527.00 |
VQ Other Taxes, Duties, and Similar Debts | 393.00 | 393.00 | | 393.00 |
VS Prepaid expenses | 6 459.00 | | | 6 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 522.00 | 21 522.00 | | 21 522.00 |
VW VAT | 2 417.00 | 2 417.00 | | 2 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 688.00 | 100 827.00 | 91 861.00 | 192 688.00 |
| |
| 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 | 2 092.00 | 236.00 | | 2 092.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 502.00 | 25 695.00 | | 26 502.00 |
ST Other accounts | 23 005.00 | 22 089.00 | | 23 005.00 |
XQ Rental, rental and co-ownership charges | 48 918.00 | 34 152.00 | | 48 918.00 |
YT Subcontracting | 440.00 | 400.00 | | 440.00 |
YU External personnel | 1 710.00 | | | 1 710.00 |
YW Business tax | 1 066.00 | | | 1 066.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 158.00 | 236.00 | | 3 158.00 |
YY Amount of VAT collected | 52 112.00 | 51 091.00 | | 52 112.00 |
YZ Total deductible VAT on goods and services | 22 493.00 | 21 368.00 | | 22 493.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 100 574.00 | 82 336.00 | | 100 574.00 |
