| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 599.00 | 599.00 | | 599.00 |
AT Other tangible assets | 4 340.00 | 3 331.00 | 1 009.00 | 4 340.00 |
BH Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
BJ TOTAL (I) | 6 339.00 | 3 930.00 | 2 409.00 | 6 339.00 |
BV Advances and down payments on orders | 2 044.00 | | 2 044.00 | 2 044.00 |
BX Customers and related accounts | 6 696.00 | | 6 696.00 | 6 696.00 |
BZ Other receivables | 32 754.00 | | 32 754.00 | 32 754.00 |
CD Marketable securities | 146 638.00 | | 146 638.00 | 146 638.00 |
CF Cash and cash equivalents | 59 989.00 | | 59 989.00 | 59 989.00 |
CH Prepaid expenses | 292.00 | | 292.00 | 292.00 |
CJ TOTAL (II) | 248 412.00 | | 248 412.00 | 248 412.00 |
CO Grand total (0 to V) | 254 751.00 | 3 930.00 | 250 821.00 | 254 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 968.00 | | | 177 968.00 |
DD Legal reserve (1) | 12 796.00 | | | 12 796.00 |
DH Retained earnings | 36 615.00 | | | 36 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 870.00 | | | -7 870.00 |
DL TOTAL (I) | 219 510.00 | | | 219 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 371.00 | | | 371.00 |
DX Trade payables and related accounts | 6 371.00 | | | 6 371.00 |
DY Tax and social security liabilities | 3 667.00 | | | 3 667.00 |
EA Other liabilities | 20 901.00 | | | 20 901.00 |
EC TOTAL (IV) | 31 310.00 | | | 31 310.00 |
EE Grand total (I to V) | 250 821.00 | | | 250 821.00 |
EG Accrued income and payables due within one year | 31 310.00 | | | 31 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 179 879.00 | | 179 879.00 | 179 879.00 |
FJ Net sales | 179 879.00 | | 179 879.00 | 179 879.00 |
FQ Other income | | | 168.00 | |
FR Total operating income (I) | | | 180 047.00 | |
FW Other purchases and external expenses | | | 167 760.00 | |
FX Taxes, duties, and similar payments | | | 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 190.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 168 573.00 | |
GG - OPERATING RESULT (I - II) | | | 11 474.00 | |
GL Other interest and similar income | | | 26.00 | |
GM Reversals of provisions and transfers of expenses | | | 631.00 | |
GP Total financial income (V) | | | 657.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 657.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 20 000.00 | | | 20 000.00 |
HH Total exceptional expenses (VIII) | 20 000.00 | | | 20 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 000.00 | | | -20 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 703.00 | | | 180 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 573.00 | | | 188 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 870.00 | | | -7 870.00 |
| |
| 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 | 23 741.00 | | 2 598.00 | 23 741.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 000.00 | 1 400.00 | |
I4 DECREASES Grand Total | | 20 000.00 | 6 339.00 | |
IO DECREASES Total including other intangible assets | | | 599.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 340.00 | |
KD ACQUISITIONS Total including other intangible assets | 599.00 | | | 599.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 142.00 | | 1 198.00 | 3 142.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 000.00 | | 1 400.00 | 20 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 741.00 | 190.00 | | 3 741.00 |
PE DEPRECIATION Total including other intangible assets | 599.00 | | | 599.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 142.00 | 190.00 | | 3 142.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 631.00 | | 631.00 | 631.00 |
7B Total provisions for depreciation | 631.00 | | 631.00 | 631.00 |
7C Grand total | 631.00 | | 631.00 | 631.00 |
UG - Financial | | | 631.00 | |
| |
| 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 | 6 371.00 | 6 371.00 | | 6 371.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 901.00 | 20 901.00 | | 20 901.00 |
UT Other financial assets | 1 400.00 | 1 400.00 | | 1 400.00 |
UX Other trade receivables | 6 696.00 | | | 6 696.00 |
VB VAT | 307.00 | | | 307.00 |
VC Group and associates | 29 500.00 | | | 29 500.00 |
VI Group and Associates | 371.00 | 371.00 | | 371.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 947.00 | | | 2 947.00 |
VS Prepaid expenses | 292.00 | | | 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 142.00 | 41 142.00 | | 41 142.00 |
VW VAT | 3 667.00 | 3 667.00 | | 3 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 310.00 | 31 310.00 | | 31 310.00 |
| |
| 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 | 146.00 | | | 146.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 141 582.00 | | | 141 582.00 |
ST Other accounts | 14 677.00 | | | 14 677.00 |
XQ Rental, rental and co-ownership charges | 11 501.00 | | | 11 501.00 |
YW Business tax | 467.00 | | | 467.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 613.00 | | | 613.00 |
YY Amount of VAT collected | 35 599.00 | | | 35 599.00 |
YZ Total deductible VAT on goods and services | 3 691.00 | | | 3 691.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 167 760.00 | | | 167 760.00 |
