| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 34 798.00 | 19 486.00 | 15 312.00 | 34 798.00 |
AP Buildings | 12 009.00 | 1 081.00 | 10 929.00 | 12 009.00 |
AR Technical installations, industrial equipment and tools | 30 385.00 | 27 591.00 | 2 794.00 | 30 385.00 |
AT Other tangible assets | 3 875.00 | 1 231.00 | 2 644.00 | 3 875.00 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 81 078.00 | 49 389.00 | 31 689.00 | 81 078.00 |
BX Customers and related accounts | 30 282.00 | | 30 282.00 | 30 282.00 |
BZ Other receivables | 10 182.00 | | 10 182.00 | 10 182.00 |
CF Cash and cash equivalents | 52 934.00 | | 52 934.00 | 52 934.00 |
CJ TOTAL (II) | 93 398.00 | | 93 398.00 | 93 398.00 |
CO Grand total (0 to V) | 174 476.00 | 49 389.00 | 125 087.00 | 174 476.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 171 600.00 | 188 400.00 | | 171 600.00 |
DH Retained earnings | -57 279.00 | -41 978.00 | | -57 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 759.00 | -15 301.00 | | -20 759.00 |
DL TOTAL (I) | 93 562.00 | 131 121.00 | | 93 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 283.00 | 7 689.00 | | 9 283.00 |
DX Trade payables and related accounts | 13 261.00 | 14 371.00 | | 13 261.00 |
DY Tax and social security liabilities | 8 981.00 | 6 182.00 | | 8 981.00 |
EC TOTAL (IV) | 31 525.00 | 28 242.00 | | 31 525.00 |
EE Grand total (I to V) | 125 087.00 | 159 363.00 | | 125 087.00 |
EG Accrued income and payables due within one year | 31 525.00 | | | 31 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 33 591.00 | | 33 591.00 | 33 591.00 |
FG Production sold - services | 12 687.00 | | 12 687.00 | 12 687.00 |
FJ Net sales | 46 278.00 | | 46 278.00 | 46 278.00 |
FM Inventory production | | | | |
FO Operating subsidies | | | 13 984.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 60 263.00 | |
FU Purchases of raw materials and other supplies | | | 32 701.00 | |
FW Other purchases and external expenses | | | 19 101.00 | |
FX Taxes, duties, and similar payments | | | 2 351.00 | |
FY Salaries and Wages | | | 11 520.00 | |
FZ Social Security Contributions | | | 4 128.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 678.00 | |
GF Total Operating Expenses (II) | | | 81 479.00 | |
GG - OPERATING RESULT (I - II) | | | -21 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 797.00 | 2 100.00 | | 3 797.00 |
HK Income tax | -458.00 | -2 958.00 | | -458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 263.00 | 45 266.00 | | 60 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 022.00 | 60 566.00 | | 81 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 759.00 | -15 301.00 | | -20 759.00 |
| |
| 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 | 76 794.00 | | 4 284.00 | 76 794.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10.00 | |
I4 DECREASES Grand Total | | | 81 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 068.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 784.00 | | 4 284.00 | 76 784.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10.00 | | | 10.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 711.00 | 11 678.00 | | 37 711.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 711.00 | 11 678.00 | | 37 711.00 |
| |
| 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 | 13 261.00 | 13 261.00 | | 13 261.00 |
8C Staff and Related Accounts | 548.00 | 548.00 | | 548.00 |
8D Social Security and Other Social Organizations | 2 213.00 | 2 213.00 | | 2 213.00 |
UX Other trade receivables | 30 282.00 | | | 30 282.00 |
VB VAT | 2 712.00 | | | 2 712.00 |
VI Group and Associates | 9 283.00 | 9 283.00 | | 9 283.00 |
VM Income taxes | 6 641.00 | | | 6 641.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 829.00 | | | 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 464.00 | 40 464.00 | | 40 464.00 |
VW VAT | 6 220.00 | 6 220.00 | | 6 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 525.00 | 31 525.00 | | 31 525.00 |
| |
| 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 | 2 351.00 | 2 171.00 | | 2 351.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 402.00 | 3 496.00 | | 1 402.00 |
ST Other accounts | 2 963.00 | 2 748.00 | | 2 963.00 |
XQ Rental, rental and co-ownership charges | 13 959.00 | 13 686.00 | | 13 959.00 |
YT Subcontracting | 598.00 | 1 158.00 | | 598.00 |
YU External personnel | 180.00 | 208.00 | | 180.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 351.00 | 2 171.00 | | 2 351.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 101.00 | 21 296.00 | | 19 101.00 |
