| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 040.00 | 112.00 | 928.00 | 1 040.00 |
AR Technical installations, industrial equipment and tools | 9 707.00 | 445.00 | 9 262.00 | 9 707.00 |
AT Other tangible assets | 102 135.00 | 3 670.00 | 98 465.00 | 102 135.00 |
BH Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
BJ TOTAL (I) | 116 482.00 | 4 227.00 | 112 256.00 | 116 482.00 |
BL Raw materials, supplies | 2 913.00 | | 2 913.00 | 2 913.00 |
BT Goods | 3 227.00 | | 3 227.00 | 3 227.00 |
BX Customers and related accounts | 6 403.00 | | 6 403.00 | 6 403.00 |
BZ Other receivables | 26 197.00 | | 26 197.00 | 26 197.00 |
CF Cash and cash equivalents | 3 436.00 | | 3 436.00 | 3 436.00 |
CH Prepaid expenses | 3 031.00 | | 3 031.00 | 3 031.00 |
CJ TOTAL (II) | 45 207.00 | | 45 207.00 | 45 207.00 |
CO Grand total (0 to V) | 161 689.00 | 4 227.00 | 157 462.00 | 161 689.00 |
CP Shares due in less than one year | 3 600.00 | | | 3 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 925.00 | | | -15 925.00 |
DL TOTAL (I) | -14 925.00 | | | -14 925.00 |
DU Loans and Debts from Credit Institutions (3) | 87 927.00 | | | 87 927.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 507.00 | | | 71 507.00 |
DX Trade payables and related accounts | 4 572.00 | | | 4 572.00 |
DY Tax and social security liabilities | 8 381.00 | | | 8 381.00 |
EC TOTAL (IV) | 172 387.00 | | | 172 387.00 |
EE Grand total (I to V) | 157 462.00 | | | 157 462.00 |
EG Accrued income and payables due within one year | 96 970.00 | | | 96 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 103.00 | | 2 103.00 | 2 103.00 |
FG Production sold - services | 35 765.00 | | 35 765.00 | 35 765.00 |
FJ Net sales | 37 868.00 | | 37 868.00 | 37 868.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 898.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 38 766.00 | |
FS Purchases of goods (including customs duties) | | | 3 227.00 | |
FT Inventory change (goods) | | | -3 227.00 | |
FU Purchases of raw materials and other supplies | | | 2 921.00 | |
FV Inventory change (raw materials and supplies) | | | -2 913.00 | |
FW Other purchases and external expenses | | | 28 039.00 | |
FX Taxes, duties, and similar payments | | | 853.00 | |
FY Salaries and Wages | | | 16 971.00 | |
FZ Social Security Contributions | | | 4 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 227.00 | |
GE Other Expenses | | | 148.00 | |
GF Total Operating Expenses (II) | | | 54 483.00 | |
GG - OPERATING RESULT (I - II) | | | -15 717.00 | |
GR Interest and similar expenses | | | 208.00 | |
GU Total financial expenses (VI) | | | 208.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -208.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 898.00 | | | 898.00 |
A4 Equity method investments | 146.00 | | | 146.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 766.00 | | | 38 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 691.00 | | | 54 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 925.00 | | | -15 925.00 |
| |
| 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 | | | 116 482.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 600.00 | |
I4 DECREASES Grand Total | | | 116 482.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 1 040.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 842.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 040.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 111 842.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 600.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 227.00 | | |
PE DEPRECIATION Total including other intangible assets | | 112.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 115.00 | | |
| |
| 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 | 4 572.00 | 4 572.00 | | 4 572.00 |
8C Staff and Related Accounts | 5 280.00 | 5 280.00 | | 5 280.00 |
8D Social Security and Other Social Organizations | 3 101.00 | 3 101.00 | | 3 101.00 |
UT Other financial assets | 3 600.00 | 3 600.00 | | 3 600.00 |
UX Other trade receivables | 6 403.00 | | | 6 403.00 |
VB VAT | 22 477.00 | | | 22 477.00 |
VH Loans with a maturity of more than one year at origin | 87 927.00 | 12 510.00 | 51 258.00 | 87 927.00 |
VI Group and Associates | 71 507.00 | 71 507.00 | | 71 507.00 |
VJ Loans taken out during the year | 90 000.00 | | | 90 000.00 |
VK Loans repaid during the year | 2 073.00 | | | 2 073.00 |
VP Miscellaneous | 914.00 | | | 914.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 806.00 | | | 2 806.00 |
VS Prepaid expenses | 3 031.00 | | | 3 031.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 231.00 | 39 231.00 | | 39 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 387.00 | 96 970.00 | 51 258.00 | 172 387.00 |
| |
| 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 | 853.00 | | | 853.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 731.00 | | | 6 731.00 |
ST Other accounts | 9 292.00 | | | 9 292.00 |
XQ Rental, rental and co-ownership charges | 7 387.00 | | | 7 387.00 |
YT Subcontracting | 250.00 | | | 250.00 |
YU External personnel | 4 379.00 | | | 4 379.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 853.00 | | | 853.00 |
YY Amount of VAT collected | 7 501.00 | | | 7 501.00 |
YZ Total deductible VAT on goods and services | 7 390.00 | | | 7 390.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 039.00 | | | 28 039.00 |
