| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 250 000.00 | 80 000.00 | 170 000.00 | 250 000.00 |
AT Other tangible assets | 33 503.00 | 13 629.00 | 19 874.00 | 33 503.00 |
BH Other financial assets | 3 690.00 | | 3 690.00 | 3 690.00 |
BJ TOTAL (I) | 337 013.00 | 93 629.00 | 243 384.00 | 337 013.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 86 075.00 | | 86 075.00 | 86 075.00 |
BZ Other receivables | 1 883.00 | | 1 883.00 | 1 883.00 |
CF Cash and cash equivalents | 15 055.00 | | 15 055.00 | 15 055.00 |
CJ TOTAL (II) | 103 013.00 | | 103 013.00 | 103 013.00 |
CO Grand total (0 to V) | 440 026.00 | 93 629.00 | 346 397.00 | 440 026.00 |
CU Other investments | 49 820.00 | | 49 820.00 | 49 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 115.00 | 38 115.00 | | 38 115.00 |
DD Legal reserve (1) | 3 812.00 | 3 812.00 | | 3 812.00 |
DH Retained earnings | 213 522.00 | 257 728.00 | | 213 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 752.00 | -44 206.00 | | 7 752.00 |
DL TOTAL (I) | 263 201.00 | 255 449.00 | | 263 201.00 |
DU Loans and Debts from Credit Institutions (3) | 15 246.00 | 22 683.00 | | 15 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 350.00 | 3 789.00 | | 22 350.00 |
DX Trade payables and related accounts | 14 900.00 | 10 250.00 | | 14 900.00 |
DY Tax and social security liabilities | 30 700.00 | 14 236.00 | | 30 700.00 |
EC TOTAL (IV) | 83 196.00 | 50 958.00 | | 83 196.00 |
EE Grand total (I to V) | 346 397.00 | 306 408.00 | | 346 397.00 |
EG Accrued income and payables due within one year | 83 197.00 | 50 958.00 | | 83 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 176.00 | | 222 176.00 | 222 176.00 |
FJ Net sales | 222 176.00 | | 222 176.00 | 222 176.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 222 178.00 | |
FW Other purchases and external expenses | | | 80 644.00 | |
FX Taxes, duties, and similar payments | | | 982.00 | |
FY Salaries and Wages | | | 110 322.00 | |
FZ Social Security Contributions | | | 47 184.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 434.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 243 575.00 | |
GG - OPERATING RESULT (I - II) | | | -21 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 400.00 | |
GP Total financial income (V) | | | 14 400.00 | |
GR Interest and similar expenses | | | 316.00 | |
GU Total financial expenses (VI) | | | 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 44 344.00 | 22 773.00 | | 44 344.00 |
HB Exceptional income from capital transactions | 15 065.00 | | | 15 065.00 |
HD Total exceptional income (VII) | 15 065.00 | | | 15 065.00 |
HF Exceptional expenses on capital transactions | | 80 000.00 | | |
HH Total exceptional expenses (VIII) | | 80 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 065.00 | -80 000.00 | | 15 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 643.00 | 249 409.00 | | 251 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 891.00 | 293 615.00 | | 243 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 752.00 | -44 206.00 | | 7 752.00 |
| |
| 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 | 311 858.00 | | 25 155.00 | 311 858.00 |
I3 DECREASES Total Financial Fixed Assets | | | 53 510.00 | |
I4 DECREASES Grand Total | | | 337 013.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 283 503.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 283 503.00 | | | 283 503.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 355.00 | | 25 155.00 | 28 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 194.00 | 4 434.00 | | 89 194.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89 194.00 | 4 434.00 | | 89 194.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 80 000.00 | | | 80 000.00 |
7B Total provisions for depreciation | 80 000.00 | | | 80 000.00 |
7C Grand total | 80 000.00 | | | 80 000.00 |
| |
| 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 | 14 900.00 | 14 900.00 | | 14 900.00 |
8C Staff and Related Accounts | 3 189.00 | 3 189.00 | | 3 189.00 |
8D Social Security and Other Social Organizations | 12 103.00 | 12 103.00 | | 12 103.00 |
UT Other financial assets | 3 690.00 | 3 690.00 | | 3 690.00 |
UX Other trade receivables | 86 075.00 | | | 86 075.00 |
VH Loans with a maturity of more than one year at origin | 15 246.00 | 15 246.00 | | 15 246.00 |
VI Group and Associates | 22 350.00 | 22 350.00 | | 22 350.00 |
VJ Loans taken out during the year | 22 683.00 | | | 22 683.00 |
VK Loans repaid during the year | 7 438.00 | | | 7 438.00 |
VM Income taxes | 1 883.00 | | | 1 883.00 |
VQ Other Taxes, Duties, and Similar Debts | 470.00 | 470.00 | | 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 648.00 | 91 648.00 | | 91 648.00 |
VW VAT | 14 939.00 | 14 939.00 | | 14 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 197.00 | 83 197.00 | | 83 197.00 |
| |
| 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 | 299.00 | | | 299.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 856.00 | | | 1 856.00 |
ST Other accounts | 2 745.00 | | | 2 745.00 |
XQ Rental, rental and co-ownership charges | 18 540.00 | | | 18 540.00 |
YT Subcontracting | 57 503.00 | | | 57 503.00 |
YW Business tax | 683.00 | | | 683.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 982.00 | | | 982.00 |
YY Amount of VAT collected | 47 002.00 | | | 47 002.00 |
YZ Total deductible VAT on goods and services | 10 257.00 | | | 10 257.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 80 644.00 | | | 80 644.00 |
| |
| 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 |
