| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 15 245.00 | | 15 245.00 | 15 245.00 |
AT Other tangible assets | 918.00 | 156.00 | 761.00 | 918.00 |
BJ TOTAL (I) | 16 163.00 | 156.00 | 16 006.00 | 16 163.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 3 394.00 | | 3 394.00 | 3 394.00 |
CD Marketable securities | 1 070 177.00 | | 1 070 177.00 | 1 070 177.00 |
CF Cash and cash equivalents | 1 743.00 | | 1 743.00 | 1 743.00 |
CJ TOTAL (II) | 1 075 315.00 | | 1 075 315.00 | 1 075 315.00 |
CO Grand total (0 to V) | 1 091 477.00 | 156.00 | 1 091 321.00 | 1 091 477.00 |
| |
| 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 |
DE Statutory or contractual reserves | 127 078.00 | 127 078.00 | | 127 078.00 |
DH Retained earnings | 691 112.00 | 191 087.00 | | 691 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 061.00 | 500 025.00 | | 68 061.00 |
DL TOTAL (I) | 894 636.00 | 826 575.00 | | 894 636.00 |
DU Loans and Debts from Credit Institutions (3) | 37 613.00 | 51 309.00 | | 37 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207.00 | 207.00 | | 207.00 |
DX Trade payables and related accounts | 104 063.00 | 135 486.00 | | 104 063.00 |
DY Tax and social security liabilities | 54 802.00 | 329 752.00 | | 54 802.00 |
EA Other liabilities | | 165 658.00 | | |
EC TOTAL (IV) | 196 685.00 | 682 412.00 | | 196 685.00 |
EE Grand total (I to V) | 1 091 321.00 | 1 508 987.00 | | 1 091 321.00 |
EG Accrued income and payables due within one year | 196 685.00 | 682 412.00 | | 196 685.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 590.00 | | | 6 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FN Capitalized production | | | | |
FO Operating subsidies | | | 20 286.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 903.00 | |
FR Total operating income (I) | | | 21 189.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 13 318.00 | |
FX Taxes, duties, and similar payments | | | 3 450.00 | |
FY Salaries and Wages | | | 54 000.00 | |
FZ Social Security Contributions | | | 18 891.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 156.00 | |
GE Other Expenses | | | 412.00 | |
GF Total Operating Expenses (II) | | | 90 227.00 | |
GG - OPERATING RESULT (I - II) | | | -69 038.00 | |
GL Other interest and similar income | | | 2 063.00 | |
GP Total financial income (V) | | | 2 063.00 | |
GR Interest and similar expenses | | | 26.00 | |
GU Total financial expenses (VI) | | | 26.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 153.00 | | |
HA Exceptional income from management transactions | 155 658.00 | 1 450 000.00 | | 155 658.00 |
HD Total exceptional income (VII) | 155 658.00 | 1 450 000.00 | | 155 658.00 |
HF Exceptional expenses on capital transactions | | 302 454.00 | | |
HH Total exceptional expenses (VIII) | | 302 454.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 155 658.00 | 1 147 546.00 | | 155 658.00 |
HK Income tax | 20 596.00 | 238 921.00 | | 20 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 910.00 | 1 605 825.00 | | 178 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 849.00 | 1 105 800.00 | | 110 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 061.00 | 500 025.00 | | 68 061.00 |
| |
| 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 | 15 245.00 | | 918.00 | 15 245.00 |
I4 DECREASES Grand Total | | | 16 163.00 | |
IO DECREASES Total including other intangible assets | | | 15 245.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 918.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 245.00 | | | 15 245.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 918.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 156.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 156.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4N Provisions for fines and penalties | | | | |
| |
| 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 | 104 063.00 | 104 063.00 | | 104 063.00 |
8C Staff and Related Accounts | 11 218.00 | 11 218.00 | | 11 218.00 |
8D Social Security and Other Social Organizations | 27 930.00 | 27 930.00 | | 27 930.00 |
8E Income Taxes | 15 516.00 | 15 516.00 | | 15 516.00 |
VB VAT | 3 394.00 | | | 3 394.00 |
VG Loans with a maturity of up to one year at origin | 6 590.00 | 6 590.00 | | 6 590.00 |
VH Loans with a maturity of more than one year at origin | 31 023.00 | 31 023.00 | | 31 023.00 |
VI Group and Associates | 207.00 | 207.00 | | 207.00 |
VK Loans repaid during the year | 20 286.00 | | | 20 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 137.00 | 137.00 | | 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 394.00 | 3 394.00 | | 3 394.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 685.00 | 196 685.00 | | 196 685.00 |
| |
| 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 | 1 294.00 | 1 221.00 | | 1 294.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 568.00 | 116 477.00 | | 9 568.00 |
ST Other accounts | 3 210.00 | 53 083.00 | | 3 210.00 |
XQ Rental, rental and co-ownership charges | 540.00 | 113 863.00 | | 540.00 |
YT Subcontracting | | 210.00 | | |
YW Business tax | 2 156.00 | 2 072.00 | | 2 156.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 450.00 | 3 293.00 | | 3 450.00 |
YY Amount of VAT collected | | 13 186.00 | | |
YZ Total deductible VAT on goods and services | 2 203.00 | 27 008.00 | | 2 203.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 318.00 | 283 632.00 | | 13 318.00 |
