| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 836.00 | 1 723.00 | 1 113.00 | 2 836.00 |
AT Other tangible assets | 2 700.00 | 1 562.00 | 1 138.00 | 2 700.00 |
BH Other financial assets | 435.00 | | 435.00 | 435.00 |
BJ TOTAL (I) | 5 971.00 | 3 285.00 | 2 686.00 | 5 971.00 |
BX Customers and related accounts | 48 999.00 | | 48 999.00 | 48 999.00 |
BZ Other receivables | 3 195.00 | | 3 195.00 | 3 195.00 |
CF Cash and cash equivalents | 1 386.00 | | 1 386.00 | 1 386.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 53 580.00 | | 53 580.00 | 53 580.00 |
CO Grand total (0 to V) | 59 551.00 | 3 285.00 | 56 266.00 | 59 551.00 |
CP Shares due in less than one year | 435.00 | | | 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 770.00 | | | 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 232.00 | 770.00 | | -63 232.00 |
DL TOTAL (I) | -47 461.00 | 15 770.00 | | -47 461.00 |
DU Loans and Debts from Credit Institutions (3) | 271.00 | 194.00 | | 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | 15 000.00 | | 15 000.00 |
DX Trade payables and related accounts | 4 995.00 | 13 325.00 | | 4 995.00 |
DY Tax and social security liabilities | 83 461.00 | 141 684.00 | | 83 461.00 |
EA Other liabilities | | 6 336.00 | | |
EC TOTAL (IV) | 103 727.00 | 176 539.00 | | 103 727.00 |
EE Grand total (I to V) | 56 266.00 | 192 310.00 | | 56 266.00 |
EG Accrued income and payables due within one year | 103 727.00 | | | 103 727.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 489 474.00 | | 489 474.00 | 489 474.00 |
FJ Net sales | 489 474.00 | | 489 474.00 | 489 474.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 26 481.00 | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 515 984.00 | |
FW Other purchases and external expenses | | | 115 736.00 | |
FX Taxes, duties, and similar payments | | | 4 633.00 | |
FY Salaries and Wages | | | 270 554.00 | |
FZ Social Security Contributions | | | 108 866.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 728.00 | |
GE Other Expenses | | | 75 479.00 | |
GF Total Operating Expenses (II) | | | 576 996.00 | |
GG - OPERATING RESULT (I - II) | | | -61 012.00 | |
GR Interest and similar expenses | | | 1 264.00 | |
GU Total financial expenses (VI) | | | 1 264.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -62 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 26 481.00 | 9 488.00 | | 26 481.00 |
HA Exceptional income from management transactions | | 45 000.00 | | |
HD Total exceptional income (VII) | | 45 000.00 | | |
HE Exceptional expenses on management operations | 955.00 | 4 060.00 | | 955.00 |
HH Total exceptional expenses (VIII) | 956.00 | 4 060.00 | | 956.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -956.00 | 40 940.00 | | -956.00 |
HK Income tax | | 175.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 515 984.00 | 642 700.00 | | 515 984.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 579 216.00 | 641 930.00 | | 579 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 232.00 | 770.00 | | -63 232.00 |
| |
| 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 | 5 991.00 | | | 5 991.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 20.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 20.00 | 435.00 | |
I4 DECREASES Grand Total | | 20.00 | 5 971.00 | |
IO DECREASES Total including other intangible assets | | | 2 836.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 700.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 836.00 | | | 2 836.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 700.00 | | | 2 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 455.00 | | | 455.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 557.00 | 1 728.00 | | 1 557.00 |
PE DEPRECIATION Total including other intangible assets | 777.00 | 946.00 | | 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 780.00 | 782.00 | | 780.00 |
| |
| 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 | 4 995.00 | 4 995.00 | | 4 995.00 |
8C Staff and Related Accounts | 7 452.00 | 7 452.00 | | 7 452.00 |
8D Social Security and Other Social Organizations | 60 181.00 | 60 181.00 | | 60 181.00 |
UT Other financial assets | 435.00 | 435.00 | | 435.00 |
UX Other trade receivables | 48 999.00 | | | 48 999.00 |
UY Staff and related accounts | 72.00 | | | 72.00 |
VB VAT | 298.00 | | | 298.00 |
VG Loans with a maturity of up to one year at origin | 271.00 | 271.00 | | 271.00 |
VI Group and Associates | 15 000.00 | 15 000.00 | | 15 000.00 |
VM Income taxes | 2 043.00 | | | 2 043.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 220.00 | 1 220.00 | | 1 220.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 782.00 | | | 782.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 629.00 | 52 629.00 | | 52 629.00 |
VW VAT | 14 608.00 | 14 608.00 | | 14 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 727.00 | 103 727.00 | | 103 727.00 |
| |
| 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 | 4 239.00 | 5 110.00 | | 4 239.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 498.00 | 18 800.00 | | 14 498.00 |
ST Other accounts | 39 099.00 | 50 848.00 | | 39 099.00 |
XQ Rental, rental and co-ownership charges | 31 135.00 | 26 875.00 | | 31 135.00 |
YT Subcontracting | 22 149.00 | 55 875.00 | | 22 149.00 |
YU External personnel | 8 855.00 | 29 698.00 | | 8 855.00 |
YW Business tax | 394.00 | 261.00 | | 394.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 633.00 | 5 371.00 | | 4 633.00 |
YY Amount of VAT collected | 98 386.00 | 118 125.00 | | 98 386.00 |
YZ Total deductible VAT on goods and services | 12 383.00 | 17 155.00 | | 12 383.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 115 736.00 | 182 097.00 | | 115 736.00 |
