| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 36 301.00 | 36 301.00 | | 36 301.00 |
AP Buildings | 4 980.00 | 4 980.00 | | 4 980.00 |
AR Technical installations, industrial equipment and tools | 54 813.00 | 49 519.00 | 5 293.00 | 54 813.00 |
AT Other tangible assets | 49 438.00 | 41 729.00 | 7 708.00 | 49 438.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 147 531.00 | 132 529.00 | 15 002.00 | 147 531.00 |
BX Customers and related accounts | 47 351.00 | | 47 351.00 | 47 351.00 |
BZ Other receivables | 49 393.00 | | 49 393.00 | 49 393.00 |
CH Prepaid expenses | 11 878.00 | | 11 878.00 | 11 878.00 |
CJ TOTAL (II) | 108 622.00 | | 108 622.00 | 108 622.00 |
CO Grand total (0 to V) | 256 153.00 | 132 529.00 | 123 623.00 | 256 153.00 |
| |
| 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) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 41 064.00 | 18 167.00 | | 41 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 914.00 | 22 897.00 | | -44 914.00 |
DL TOTAL (I) | 4 535.00 | 49 449.00 | | 4 535.00 |
DU Loans and Debts from Credit Institutions (3) | 15 630.00 | 25 660.00 | | 15 630.00 |
DX Trade payables and related accounts | 8 626.00 | 12 273.00 | | 8 626.00 |
DY Tax and social security liabilities | 94 832.00 | 121 035.00 | | 94 832.00 |
EC TOTAL (IV) | 119 088.00 | 158 967.00 | | 119 088.00 |
EE Grand total (I to V) | 123 623.00 | 208 417.00 | | 123 623.00 |
EG Accrued income and payables due within one year | 119 088.00 | 158 967.00 | | 119 088.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 630.00 | 25 660.00 | | 15 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 447 657.00 | | 447 657.00 | 447 657.00 |
FJ Net sales | 447 657.00 | | 447 657.00 | 447 657.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 178.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 475 837.00 | |
FU Purchases of raw materials and other supplies | | | 1 027.00 | |
FW Other purchases and external expenses | | | 95 601.00 | |
FX Taxes, duties, and similar payments | | | 7 059.00 | |
FY Salaries and Wages | | | 295 712.00 | |
FZ Social Security Contributions | | | 114 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 767.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 519 885.00 | |
GG - OPERATING RESULT (I - II) | | | -44 048.00 | |
GR Interest and similar expenses | | | 649.00 | |
GU Total financial expenses (VI) | | | 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -649.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 28 178.00 | 6 725.00 | | 28 178.00 |
HE Exceptional expenses on management operations | 218.00 | 17.00 | | 218.00 |
HH Total exceptional expenses (VIII) | 218.00 | 17.00 | | 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -218.00 | -17.00 | | -218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 837.00 | 496 124.00 | | 475 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 520 751.00 | 473 227.00 | | 520 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 914.00 | 22 897.00 | | -44 914.00 |
| |
| 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 | 147 531.00 | | | 147 531.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 147 531.00 | |
IO DECREASES Total including other intangible assets | | | 36 301.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 109 230.00 | |
KD ACQUISITIONS Total including other intangible assets | 36 301.00 | | | 36 301.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 230.00 | | | 109 230.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 126 762.00 | 5 767.00 | | 126 762.00 |
PE DEPRECIATION Total including other intangible assets | 36 301.00 | | | 36 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 90 461.00 | 5 767.00 | | 90 461.00 |
| |
| 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 | 8 626.00 | 8 626.00 | | 8 626.00 |
8C Staff and Related Accounts | 45 155.00 | 45 155.00 | | 45 155.00 |
8D Social Security and Other Social Organizations | 36 306.00 | 36 306.00 | | 36 306.00 |
UT Other financial assets | 2 000.00 | | | 2 000.00 |
UX Other trade receivables | 47 351.00 | | | 47 351.00 |
UY Staff and related accounts | 9 000.00 | | | 9 000.00 |
VB VAT | 317.00 | | | 317.00 |
VG Loans with a maturity of up to one year at origin | 15 630.00 | 15 630.00 | | 15 630.00 |
VM Income taxes | 15 091.00 | | | 15 091.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 985.00 | | | 24 985.00 |
VS Prepaid expenses | 11 878.00 | | | 11 878.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 622.00 | 108 622.00 | 2 000.00 | 110 622.00 |
VW VAT | 13 371.00 | 13 371.00 | | 13 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 088.00 | 119 088.00 | | 119 088.00 |
| |
| 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 | 5 076.00 | 5 303.00 | | 5 076.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 514.00 | 11 133.00 | | 14 514.00 |
ST Other accounts | 41 904.00 | 38 769.00 | | 41 904.00 |
XQ Rental, rental and co-ownership charges | 36 898.00 | 36 813.00 | | 36 898.00 |
YT Subcontracting | 2 286.00 | | | 2 286.00 |
YW Business tax | 1 983.00 | 2 064.00 | | 1 983.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 059.00 | 7 367.00 | | 7 059.00 |
YY Amount of VAT collected | 105 634.00 | 98 396.00 | | 105 634.00 |
YZ Total deductible VAT on goods and services | 9 589.00 | 9 055.00 | | 9 589.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 95 601.00 | 86 715.00 | | 95 601.00 |
