| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 915.00 | 17 915.00 | | 17 915.00 |
AR Technical installations, industrial equipment and tools | 83 121.00 | 69 779.00 | 13 342.00 | 83 121.00 |
BH Other financial assets | 13 556.00 | | 13 556.00 | 13 556.00 |
BJ TOTAL (I) | 129 743.00 | 87 694.00 | 42 048.00 | 129 743.00 |
BP Services in progress | 20 150.00 | | 20 150.00 | 20 150.00 |
BX Customers and related accounts | 44 997.00 | | 44 997.00 | 44 997.00 |
BZ Other receivables | 613 870.00 | | 613 870.00 | 613 870.00 |
CF Cash and cash equivalents | 58.00 | | 58.00 | 58.00 |
CH Prepaid expenses | 4 290.00 | | 4 290.00 | 4 290.00 |
CJ TOTAL (II) | 683 365.00 | | 683 365.00 | 683 365.00 |
CO Grand total (0 to V) | 813 108.00 | 87 694.00 | 725 413.00 | 813 108.00 |
CU Other investments | 15 150.00 | | 15 150.00 | 15 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 560 625.00 | | | 560 625.00 |
DD Legal reserve (1) | 4 333.00 | | | 4 333.00 |
DG Other reserves | 57 469.00 | | | 57 469.00 |
DH Retained earnings | -46 909.00 | | | -46 909.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 975.00 | | | -50 975.00 |
DL TOTAL (I) | 524 543.00 | | | 524 543.00 |
DU Loans and Debts from Credit Institutions (3) | 7 995.00 | | | 7 995.00 |
DX Trade payables and related accounts | 119 898.00 | | | 119 898.00 |
DY Tax and social security liabilities | 72 097.00 | | | 72 097.00 |
EA Other liabilities | 880.00 | | | 880.00 |
EC TOTAL (IV) | 200 870.00 | | | 200 870.00 |
EE Grand total (I to V) | 725 413.00 | | | 725 413.00 |
EG Accrued income and payables due within one year | 200 870.00 | | | 200 870.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 995.00 | | | 7 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 451 664.00 | | 451 664.00 | 451 664.00 |
FJ Net sales | 451 664.00 | | 451 664.00 | 451 664.00 |
FM Inventory production | | | 2 445.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 907.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 456 021.00 | |
FU Purchases of raw materials and other supplies | | | 9 318.00 | |
FW Other purchases and external expenses | | | 180 494.00 | |
FX Taxes, duties, and similar payments | | | 17 921.00 | |
FY Salaries and Wages | | | 217 895.00 | |
FZ Social Security Contributions | | | 63 578.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 800.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 505 014.00 | |
GG - OPERATING RESULT (I - II) | | | -48 993.00 | |
GR Interest and similar expenses | | | 1 981.00 | |
GU Total financial expenses (VI) | | | 1 981.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 907.00 | | | 1 907.00 |
HL TOTAL REVENUE (I + III + V + VII) | 456 021.00 | | | 456 021.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 506 995.00 | | | 506 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 975.00 | | | -50 975.00 |
| |
| 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 | 129 400.00 | | 342.00 | 129 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 706.00 | |
I4 DECREASES Grand Total | | | 129 743.00 | |
IO DECREASES Total including other intangible assets | | | 17 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 121.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 915.00 | | | 17 915.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 121.00 | | | 83 121.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 364.00 | | 342.00 | 28 364.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 894.00 | 15 800.00 | | 71 894.00 |
PE DEPRECIATION Total including other intangible assets | 17 915.00 | | | 17 915.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 979.00 | 15 800.00 | | 53 979.00 |
| |
| 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 | 119 898.00 | 119 898.00 | | 119 898.00 |
8C Staff and Related Accounts | 40 762.00 | 40 762.00 | | 40 762.00 |
8D Social Security and Other Social Organizations | 20 097.00 | 20 097.00 | | 20 097.00 |
8K Other liabilities (including liabilities related to repo transactions) | 880.00 | 880.00 | | 880.00 |
UT Other financial assets | 13 556.00 | | | 13 556.00 |
UX Other trade receivables | 44 997.00 | | | 44 997.00 |
VB VAT | 984.00 | | | 984.00 |
VC Group and associates | 596 628.00 | | | 596 628.00 |
VG Loans with a maturity of up to one year at origin | 7 995.00 | 7 995.00 | | 7 995.00 |
VM Income taxes | 15 615.00 | | | 15 615.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 838.00 | 5 838.00 | | 5 838.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 642.00 | | | 642.00 |
VS Prepaid expenses | 4 290.00 | | | 4 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 676 713.00 | 663 157.00 | 13 556.00 | 676 713.00 |
VW VAT | 5 400.00 | 5 400.00 | | 5 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 870.00 | 200 870.00 | | 200 870.00 |
| |
| 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 | 11 685.00 | | | 11 685.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 89 064.00 | | | 89 064.00 |
ST Other accounts | 28 284.00 | | | 28 284.00 |
XQ Rental, rental and co-ownership charges | 63 146.00 | | | 63 146.00 |
YW Business tax | 6 236.00 | | | 6 236.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 921.00 | | | 17 921.00 |
YY Amount of VAT collected | 90 333.00 | | | 90 333.00 |
YZ Total deductible VAT on goods and services | 39 753.00 | | | 39 753.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 180 494.00 | | | 180 494.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 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 | 11.00 | | | 11.00 |
