| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 944.00 | 944.00 | | 944.00 |
AT Other tangible assets | 15 742.00 | 7 367.00 | 8 375.00 | 15 742.00 |
BH Other financial assets | 8 805.00 | | 8 805.00 | 8 805.00 |
BJ TOTAL (I) | 25 492.00 | 8 312.00 | 17 180.00 | 25 492.00 |
BT Goods | 24 201.00 | 20 789.00 | 3 412.00 | 24 201.00 |
BZ Other receivables | 3 489.00 | | 3 489.00 | 3 489.00 |
CD Marketable securities | 11 965.00 | | 11 965.00 | 11 965.00 |
CF Cash and cash equivalents | 1 017 350.00 | | 1 017 350.00 | 1 017 350.00 |
CJ TOTAL (II) | 1 057 005.00 | 20 789.00 | 1 036 216.00 | 1 057 005.00 |
CO Grand total (0 to V) | 1 082 496.00 | 29 101.00 | 1 053 395.00 | 1 082 496.00 |
CP Shares due in less than one year | 8 805.00 | | | 8 805.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 500.00 | 46 500.00 | | 46 500.00 |
DD Legal reserve (1) | 4 650.00 | 4 650.00 | | 4 650.00 |
DH Retained earnings | 600 628.00 | 548 574.00 | | 600 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 959.00 | 52 054.00 | | -23 959.00 |
DL TOTAL (I) | 627 819.00 | 651 778.00 | | 627 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 320 905.00 | 358 482.00 | | 320 905.00 |
DX Trade payables and related accounts | 69 021.00 | 72 128.00 | | 69 021.00 |
DY Tax and social security liabilities | 34 542.00 | 32 229.00 | | 34 542.00 |
EA Other liabilities | 1 107.00 | 26 002.00 | | 1 107.00 |
EC TOTAL (IV) | 425 576.00 | 488 841.00 | | 425 576.00 |
EE Grand total (I to V) | 1 053 395.00 | 1 140 619.00 | | 1 053 395.00 |
EG Accrued income and payables due within one year | 425 576.00 | 488 841.00 | | 425 576.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 281 566.00 | 625.00 | 282 191.00 | 281 566.00 |
FD Production sold - goods | 12 425.00 | | 12 425.00 | 12 425.00 |
FG Production sold - services | | | | |
FJ Net sales | 293 992.00 | 625.00 | 294 617.00 | 293 992.00 |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 294 651.00 | |
FS Purchases of goods (including customs duties) | | | 111 296.00 | |
FT Inventory change (goods) | | | -1 856.00 | |
FU Purchases of raw materials and other supplies | | | 91.00 | |
FW Other purchases and external expenses | | | 95 341.00 | |
FX Taxes, duties, and similar payments | | | 8 445.00 | |
FY Salaries and Wages | | | 80 843.00 | |
FZ Social Security Contributions | | | 29 108.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 93.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 323 376.00 | |
GG - OPERATING RESULT (I - II) | | | -28 725.00 | |
GL Other interest and similar income | | | 4 733.00 | |
GO Net income from sales of marketable securities | | | 203.00 | |
GP Total financial income (V) | | | 4 936.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 4 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 169.00 | 882.00 | | 169.00 |
HH Total exceptional expenses (VIII) | 169.00 | 882.00 | | 169.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -169.00 | -882.00 | | -169.00 |
HL TOTAL REVENUE (I + III + V + VII) | 299 587.00 | 247 085.00 | | 299 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 323 545.00 | 195 031.00 | | 323 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 959.00 | 52 054.00 | | -23 959.00 |
| |
| 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 | 16 697.00 | | 8 795.00 | 16 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 805.00 | |
I4 DECREASES Grand Total | | | 25 492.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 686.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 219.00 | | 8 468.00 | 8 219.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 478.00 | | 327.00 | 8 478.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 219.00 | 93.00 | | 8 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 219.00 | 93.00 | | 8 219.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 20 789.00 | | | 20 789.00 |
7B Total provisions for depreciation | 20 789.00 | | | 20 789.00 |
7C Grand total | 20 789.00 | | | 20 789.00 |
| |
| 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 | 69 021.00 | 69 021.00 | | 69 021.00 |
8D Social Security and Other Social Organizations | 27 321.00 | 27 321.00 | | 27 321.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 107.00 | 1 107.00 | | 1 107.00 |
UT Other financial assets | 8 805.00 | 8 805.00 | | 8 805.00 |
UZ Social Security, other social security organizations | 399.00 | | | 399.00 |
VB VAT | 1 404.00 | | | 1 404.00 |
VI Group and Associates | 320 905.00 | 320 905.00 | | 320 905.00 |
VM Income taxes | 1 686.00 | | | 1 686.00 |
VQ Other Taxes, Duties, and Similar Debts | 858.00 | 858.00 | | 858.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 294.00 | 12 294.00 | | 12 294.00 |
VW VAT | 6 364.00 | 6 364.00 | | 6 364.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 425 576.00 | 425 576.00 | | 425 576.00 |
| |
| 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 | 1 364.00 | 1 474.00 | | 1 364.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 400.00 | 48.00 | | 1 400.00 |
ST Other accounts | 36 448.00 | 38 831.00 | | 36 448.00 |
XQ Rental, rental and co-ownership charges | 57 138.00 | 34 508.00 | | 57 138.00 |
YT Subcontracting | 72.00 | 166.00 | | 72.00 |
YU External personnel | 284.00 | 598.00 | | 284.00 |
YV Retrocessions of fees, commissions and brokerage | | 10.00 | | |
YW Business tax | 7 081.00 | 10 056.00 | | 7 081.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 445.00 | 11 530.00 | | 8 445.00 |
YY Amount of VAT collected | 6 364.00 | 28.00 | | 6 364.00 |
YZ Total deductible VAT on goods and services | 9 397.00 | 10 100.00 | | 9 397.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 95 341.00 | 74 161.00 | | 95 341.00 |
| |
| 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 |
