| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 228.00 | 1 228.00 | | 1 228.00 |
AH Goodwill | 17 500.00 | | 17 500.00 | 17 500.00 |
AR Technical installations, industrial equipment and tools | 20 742.00 | 20 337.00 | 405.00 | 20 742.00 |
AT Other tangible assets | 32 754.00 | 26 570.00 | 6 183.00 | 32 754.00 |
BH Other financial assets | 38.00 | | 38.00 | 38.00 |
BJ TOTAL (I) | 72 262.00 | 48 135.00 | 24 127.00 | 72 262.00 |
BZ Other receivables | 1 133.00 | | 1 133.00 | 1 133.00 |
CH Prepaid expenses | 336.00 | | 336.00 | 336.00 |
CJ TOTAL (II) | 1 469.00 | | 1 469.00 | 1 469.00 |
CO Grand total (0 to V) | 73 730.00 | 48 135.00 | 25 595.00 | 73 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -3 056.00 | 2 286.00 | | -3 056.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 257.00 | -5 342.00 | | 1 257.00 |
DL TOTAL (I) | 5 701.00 | 4 444.00 | | 5 701.00 |
DU Loans and Debts from Credit Institutions (3) | 679.00 | 1 695.00 | | 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 872.00 | 19 464.00 | | 10 872.00 |
DX Trade payables and related accounts | 6 872.00 | 7 009.00 | | 6 872.00 |
DY Tax and social security liabilities | 1 471.00 | | | 1 471.00 |
EC TOTAL (IV) | 19 894.00 | 28 168.00 | | 19 894.00 |
EE Grand total (I to V) | 25 595.00 | 32 613.00 | | 25 595.00 |
EG Accrued income and payables due within one year | 19 894.00 | 28 168.00 | | 19 894.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 679.00 | 1 695.00 | | 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 35 086.00 | | 35 086.00 | 35 086.00 |
FJ Net sales | 35 086.00 | | 35 086.00 | 35 086.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 35 086.00 | |
FU Purchases of raw materials and other supplies | | | 2 596.00 | |
FW Other purchases and external expenses | | | 21 878.00 | |
FX Taxes, duties, and similar payments | | | 1 204.00 | |
FZ Social Security Contributions | | | 1 399.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 532.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 33 610.00 | |
GG - OPERATING RESULT (I - II) | | | 1 476.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 399.00 | 1 500.00 | | 1 399.00 |
HE Exceptional expenses on management operations | 3.00 | 72.00 | | 3.00 |
HF Exceptional expenses on capital transactions | 192.00 | | | 192.00 |
HH Total exceptional expenses (VIII) | 195.00 | 72.00 | | 195.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -195.00 | -72.00 | | -195.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 086.00 | 29 033.00 | | 35 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 829.00 | 34 375.00 | | 33 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 257.00 | -5 342.00 | | 1 257.00 |
| |
| 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 | 85 067.00 | | 2 040.00 | 85 067.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38.00 | |
I4 DECREASES Grand Total | | 14 845.00 | 72 262.00 | |
IO DECREASES Total including other intangible assets | | 1 990.00 | 18 728.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 855.00 | 53 496.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 718.00 | | | 20 718.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 311.00 | | 2 040.00 | 64 311.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38.00 | | | 38.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 255.00 | 6 532.00 | 14 653.00 | 56 255.00 |
PE DEPRECIATION Total including other intangible assets | 3 218.00 | | 1 990.00 | 3 218.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 037.00 | 6 532.00 | 12 663.00 | 53 037.00 |
| |
| 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 | 6 872.00 | 6 872.00 | | 6 872.00 |
8D Social Security and Other Social Organizations | 368.00 | 368.00 | | 368.00 |
UT Other financial assets | 38.00 | | | 38.00 |
VB VAT | 1 133.00 | | | 1 133.00 |
VG Loans with a maturity of up to one year at origin | 679.00 | 679.00 | | 679.00 |
VI Group and Associates | 10 872.00 | 10 872.00 | | 10 872.00 |
VQ Other Taxes, Duties, and Similar Debts | 722.00 | 722.00 | | 722.00 |
VS Prepaid expenses | 336.00 | | | 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 507.00 | 1 469.00 | 38.00 | 1 507.00 |
VW VAT | 381.00 | 381.00 | | 381.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 894.00 | 19 894.00 | | 19 894.00 |
| |
| 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 | 246.00 | 137.00 | | 246.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 267.00 | 2 247.00 | | 2 267.00 |
ST Other accounts | 18 007.00 | 17 313.00 | | 18 007.00 |
XQ Rental, rental and co-ownership charges | 99.00 | | | 99.00 |
YT Subcontracting | 1 506.00 | 2 722.00 | | 1 506.00 |
YW Business tax | 958.00 | 941.00 | | 958.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 204.00 | 1 078.00 | | 1 204.00 |
YY Amount of VAT collected | 7 017.00 | 5 805.00 | | 7 017.00 |
YZ Total deductible VAT on goods and services | 3 284.00 | 4 757.00 | | 3 284.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 878.00 | 22 282.00 | | 21 878.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
