| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 474.00 | 1 729.00 | 745.00 | 2 474.00 |
AR Technical installations, industrial equipment and tools | 19 038.00 | 14 397.00 | 4 641.00 | 19 038.00 |
AT Other tangible assets | 42 856.00 | 33 284.00 | 9 572.00 | 42 856.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 64 868.00 | 49 410.00 | 15 459.00 | 64 868.00 |
BT Goods | 36 563.00 | 5 514.00 | 31 049.00 | 36 563.00 |
BX Customers and related accounts | 4 581.00 | | 4 581.00 | 4 581.00 |
BZ Other receivables | 234.00 | | 234.00 | 234.00 |
CF Cash and cash equivalents | 10 671.00 | | 10 671.00 | 10 671.00 |
CH Prepaid expenses | 2 148.00 | | 2 148.00 | 2 148.00 |
CJ TOTAL (II) | 54 196.00 | 5 514.00 | 48 682.00 | 54 196.00 |
CO Grand total (0 to V) | 119 064.00 | 54 924.00 | 64 141.00 | 119 064.00 |
CP Shares due in less than one year | 500.00 | | | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 611.00 | -22.00 | | 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 958.00 | 4 134.00 | | 2 958.00 |
DL TOTAL (I) | 13 819.00 | 11 611.00 | | 13 819.00 |
DU Loans and Debts from Credit Institutions (3) | | 12 671.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 40 249.00 | 41 140.00 | | 40 249.00 |
DX Trade payables and related accounts | 8 483.00 | 7 639.00 | | 8 483.00 |
DY Tax and social security liabilities | 1 505.00 | 1 500.00 | | 1 505.00 |
EA Other liabilities | 85.00 | 85.00 | | 85.00 |
EC TOTAL (IV) | 50 321.00 | 63 036.00 | | 50 321.00 |
EE Grand total (I to V) | 64 141.00 | 74 648.00 | | 64 141.00 |
EG Accrued income and payables due within one year | 50 321.00 | 63 036.00 | | 50 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 83 118.00 | | 83 118.00 | 83 118.00 |
FG Production sold - services | | | | |
FJ Net sales | 83 118.00 | | 83 118.00 | 83 118.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 83 118.00 | |
FS Purchases of goods (including customs duties) | | | 32 282.00 | |
FT Inventory change (goods) | | | 28.00 | |
FW Other purchases and external expenses | | | 23 517.00 | |
FX Taxes, duties, and similar payments | | | 1 789.00 | |
FY Salaries and Wages | | | 7 747.00 | |
FZ Social Security Contributions | | | 7 085.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 422.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 499.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 79 368.00 | |
GG - OPERATING RESULT (I - II) | | | 3 750.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 273.00 | |
GU Total financial expenses (VI) | | | 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 085.00 | 7 457.00 | | 7 085.00 |
HK Income tax | 522.00 | 729.00 | | 522.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 121.00 | 86 170.00 | | 83 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 163.00 | 82 037.00 | | 80 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 958.00 | 4 134.00 | | 2 958.00 |
| |
| 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 | 64 868.00 | | | 64 868.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 64 868.00 | |
IO DECREASES Total including other intangible assets | | | 2 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 894.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 474.00 | | | 2 474.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 894.00 | | | 61 894.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 988.00 | 5 422.00 | | 43 988.00 |
PE DEPRECIATION Total including other intangible assets | 1 496.00 | 233.00 | | 1 496.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 492.00 | 5 189.00 | | 42 492.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 015.00 | 1 499.00 | | 4 015.00 |
7B Total provisions for depreciation | 4 015.00 | 1 499.00 | | 4 015.00 |
7C Grand total | 4 015.00 | 1 499.00 | | 4 015.00 |
UE of which provisions and reversals: - Operating | | 1 499.00 | | |
| |
| 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 | 8 483.00 | 8 483.00 | | 8 483.00 |
8E Income Taxes | 522.00 | 522.00 | | 522.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85.00 | 85.00 | | 85.00 |
UT Other financial assets | 500.00 | 500.00 | | 500.00 |
UX Other trade receivables | 4 581.00 | | | 4 581.00 |
VB VAT | 196.00 | | | 196.00 |
VI Group and Associates | 40 249.00 | 40 249.00 | | 40 249.00 |
VK Loans repaid during the year | 12 671.00 | | | 12 671.00 |
VQ Other Taxes, Duties, and Similar Debts | 250.00 | 250.00 | | 250.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37.00 | | | 37.00 |
VS Prepaid expenses | 2 148.00 | | | 2 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 463.00 | 7 463.00 | | 7 463.00 |
VW VAT | 733.00 | 733.00 | | 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 321.00 | 50 321.00 | | 50 321.00 |
| |
| 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 | 787.00 | 804.00 | | 787.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 768.00 | 3 550.00 | | 3 768.00 |
ST Other accounts | 12 468.00 | 9 260.00 | | 12 468.00 |
XQ Rental, rental and co-ownership charges | 7 281.00 | 7 238.00 | | 7 281.00 |
YW Business tax | 1 002.00 | 992.00 | | 1 002.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 789.00 | 1 796.00 | | 1 789.00 |
YY Amount of VAT collected | 16 633.00 | 17 044.00 | | 16 633.00 |
YZ Total deductible VAT on goods and services | 9 841.00 | 9 916.00 | | 9 841.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 517.00 | 20 049.00 | | 23 517.00 |
