| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 185.00 | | 12 185.00 | 12 185.00 |
AR Technical installations, industrial equipment and tools | 24 830.00 | 7 597.00 | 17 233.00 | 24 830.00 |
AT Other tangible assets | 14 692.00 | 5 248.00 | 9 444.00 | 14 692.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 51 722.00 | 12 845.00 | 38 877.00 | 51 722.00 |
BX Customers and related accounts | 72 021.00 | | 72 021.00 | 72 021.00 |
BZ Other receivables | 21 777.00 | | 21 777.00 | 21 777.00 |
CF Cash and cash equivalents | 130 342.00 | | 130 342.00 | 130 342.00 |
CH Prepaid expenses | 5 525.00 | | 5 525.00 | 5 525.00 |
CJ TOTAL (II) | 229 664.00 | | 229 664.00 | 229 664.00 |
CO Grand total (0 to V) | 281 387.00 | 12 845.00 | 268 542.00 | 281 387.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -31 309.00 | -11 581.00 | | -31 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 897.00 | -19 728.00 | | 1 897.00 |
DL TOTAL (I) | -28 411.00 | -30 309.00 | | -28 411.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 580.00 | 16 221.00 | | 16 580.00 |
DX Trade payables and related accounts | 65 531.00 | 51 318.00 | | 65 531.00 |
DY Tax and social security liabilities | 25 596.00 | 24 686.00 | | 25 596.00 |
EA Other liabilities | 139 437.00 | 144 596.00 | | 139 437.00 |
EB Prepaid income (2) | 49 810.00 | 42 028.00 | | 49 810.00 |
EC TOTAL (IV) | 296 953.00 | 278 849.00 | | 296 953.00 |
EE Grand total (I to V) | 268 542.00 | 248 540.00 | | 268 542.00 |
EG Accrued income and payables due within one year | 296 953.00 | 278 849.00 | | 296 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 85 727.00 | 579 537.00 | 665 263.00 | 85 727.00 |
FJ Net sales | 85 727.00 | 579 537.00 | 665 263.00 | 85 727.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 829.00 | |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 669 136.00 | |
FU Purchases of raw materials and other supplies | | | 113 660.00 | |
FW Other purchases and external expenses | | | 480 897.00 | |
FX Taxes, duties, and similar payments | | | 8 287.00 | |
FY Salaries and Wages | | | 42 016.00 | |
FZ Social Security Contributions | | | 9 205.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 698.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1 879.00 | |
GF Total Operating Expenses (II) | | | 663 643.00 | |
GG - OPERATING RESULT (I - II) | | | 5 493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 17 200.00 | | |
HD Total exceptional income (VII) | | 17 200.00 | | |
HE Exceptional expenses on management operations | 3 596.00 | 32 486.00 | | 3 596.00 |
HH Total exceptional expenses (VIII) | 3 596.00 | 32 486.00 | | 3 596.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 596.00 | -15 286.00 | | -3 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 669 136.00 | 351 293.00 | | 669 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 667 238.00 | 371 021.00 | | 667 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 897.00 | -19 728.00 | | 1 897.00 |
| |
| 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 | 51 722.00 | | | 51 722.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 51 722.00 | |
IO DECREASES Total including other intangible assets | | | 12 185.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 522.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 185.00 | | | 12 185.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 522.00 | | | 39 522.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 147.00 | 7 698.00 | | 5 147.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 147.00 | 7 698.00 | | 5 147.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 829.00 | | 1 829.00 | 1 829.00 |
7B Total provisions for depreciation | 1 829.00 | | 1 829.00 | 1 829.00 |
7C Grand total | 1 829.00 | | 1 829.00 | 1 829.00 |
UE of which provisions and reversals: - Operating | | | 1 829.00 | |
| |
| 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 | 65 531.00 | 65 531.00 | | 65 531.00 |
8C Staff and Related Accounts | 1 616.00 | 1 616.00 | | 1 616.00 |
8D Social Security and Other Social Organizations | 9 710.00 | 9 710.00 | | 9 710.00 |
8K Other liabilities (including liabilities related to repo transactions) | 139 437.00 | 139 437.00 | | 139 437.00 |
8L Deferred income | 49 810.00 | 49 810.00 | | 49 810.00 |
UX Other trade receivables | 72 021.00 | | | 72 021.00 |
VB VAT | 19 142.00 | | | 19 142.00 |
VI Group and Associates | 16 580.00 | 16 580.00 | | 16 580.00 |
VM Income taxes | 2 635.00 | | | 2 635.00 |
VS Prepaid expenses | 5 525.00 | | | 5 525.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 323.00 | 99 323.00 | | 99 323.00 |
VW VAT | 14 271.00 | 14 271.00 | | 14 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 953.00 | 296 953.00 | | 296 953.00 |
| |
| 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 | 480.00 | 199.00 | | 480.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 203.00 | 11 988.00 | | 6 203.00 |
ST Other accounts | 91 099.00 | 72 283.00 | | 91 099.00 |
XQ Rental, rental and co-ownership charges | 146 724.00 | 80 198.00 | | 146 724.00 |
YT Subcontracting | 179 618.00 | 82 914.00 | | 179 618.00 |
YU External personnel | 55 894.00 | 2 341.00 | | 55 894.00 |
YV Retrocessions of fees, commissions and brokerage | 1 360.00 | 1 195.00 | | 1 360.00 |
YW Business tax | 7 807.00 | | | 7 807.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 287.00 | 199.00 | | 8 287.00 |
YY Amount of VAT collected | 140 558.00 | 79 605.00 | | 140 558.00 |
YZ Total deductible VAT on goods and services | 107 203.00 | 62 487.00 | | 107 203.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 480 897.00 | 250 919.00 | | 480 897.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
