| |
| 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 | 526.00 | 526.00 | | 526.00 |
AT Other tangible assets | 4 263.00 | 3 635.00 | 628.00 | 4 263.00 |
BH Other financial assets | 106.00 | | 106.00 | 106.00 |
BJ TOTAL (I) | 4 924.00 | 4 161.00 | 763.00 | 4 924.00 |
BX Customers and related accounts | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 3 495.00 | | 3 495.00 | 3 495.00 |
CD Marketable securities | 914.00 | | 914.00 | 914.00 |
CF Cash and cash equivalents | 5 043.00 | | 5 043.00 | 5 043.00 |
CH Prepaid expenses | 81.00 | | 81.00 | 81.00 |
CJ TOTAL (II) | 10 133.00 | | 10 133.00 | 10 133.00 |
CO Grand total (0 to V) | 15 057.00 | 4 161.00 | 10 896.00 | 15 057.00 |
CP Shares due in less than one year | 106.00 | | | 106.00 |
CU Other investments | 29.00 | | 29.00 | 29.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | 9 147.00 | | 9 147.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DG Other reserves | 2 694.00 | 2 694.00 | | 2 694.00 |
DH Retained earnings | -4 191.00 | -1 110.00 | | -4 191.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 702.00 | -3 081.00 | | -4 702.00 |
DL TOTAL (I) | 3 862.00 | 8 565.00 | | 3 862.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 149.00 | 8 733.00 | | 4 149.00 |
DX Trade payables and related accounts | 1 428.00 | 2 993.00 | | 1 428.00 |
DY Tax and social security liabilities | 1 457.00 | 2 830.00 | | 1 457.00 |
EA Other liabilities | | 3 289.00 | | |
EC TOTAL (IV) | 7 033.00 | 17 845.00 | | 7 033.00 |
EE Grand total (I to V) | 10 896.00 | 26 410.00 | | 10 896.00 |
EG Accrued income and payables due within one year | 7 033.00 | 17 845.00 | | 7 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 400.00 | | 9 400.00 | 9 400.00 |
FJ Net sales | 9 400.00 | | 9 400.00 | 9 400.00 |
FR Total operating income (I) | | | 9 400.00 | |
FW Other purchases and external expenses | | | 13 498.00 | |
FX Taxes, duties, and similar payments | | | 298.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 338.00 | |
GF Total Operating Expenses (II) | | | 14 133.00 | |
GG - OPERATING RESULT (I - II) | | | -4 733.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33.00 | |
GP Total financial income (V) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | 1 358.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 1 358.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | -1 358.00 | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 433.00 | 18 798.00 | | 9 433.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 135.00 | 21 879.00 | | 14 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 702.00 | -3 081.00 | | -4 702.00 |
| |
| 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 | 5 794.00 | | | 5 794.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135.00 | |
I4 DECREASES Grand Total | | 870.00 | 4 924.00 | |
IY DECREASES Total Tangible Fixed Assets | | 870.00 | 4 789.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 659.00 | | | 5 659.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 135.00 | | | 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 694.00 | 338.00 | 870.00 | 4 694.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 694.00 | 338.00 | 870.00 | 4 694.00 |
| |
| 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 | 1 428.00 | 1 428.00 | | 1 428.00 |
8D Social Security and Other Social Organizations | 148.00 | 148.00 | | 148.00 |
UT Other financial assets | 106.00 | 106.00 | | 106.00 |
UX Other trade receivables | 600.00 | | | 600.00 |
VB VAT | 3 495.00 | | | 3 495.00 |
VI Group and Associates | 4 149.00 | 4 149.00 | | 4 149.00 |
VS Prepaid expenses | 81.00 | | | 81.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 282.00 | 4 282.00 | | 4 282.00 |
VW VAT | 1 309.00 | 1 309.00 | | 1 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 033.00 | 7 033.00 | | 7 033.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 171.00 | 2 277.00 | | 1 171.00 |
ST Other accounts | 10 423.00 | 16 787.00 | | 10 423.00 |
XQ Rental, rental and co-ownership charges | 779.00 | 770.00 | | 779.00 |
YT Subcontracting | 1 124.00 | 51.00 | | 1 124.00 |
YW Business tax | 298.00 | 371.00 | | 298.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 298.00 | 371.00 | | 298.00 |
YY Amount of VAT collected | 1 869.00 | 4 953.00 | | 1 869.00 |
YZ Total deductible VAT on goods and services | 2 558.00 | 1 528.00 | | 2 558.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 498.00 | 19 884.00 | | 13 498.00 |
