| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 800.00 | 1 800.00 | | 1 800.00 |
AR Technical installations, industrial equipment and tools | 1 339.00 | 1 339.00 | | 1 339.00 |
AT Other tangible assets | 34 925.00 | 34 540.00 | 385.00 | 34 925.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 38 697.00 | 37 812.00 | 885.00 | 38 697.00 |
BT Goods | 1 950.00 | | 1 950.00 | 1 950.00 |
BX Customers and related accounts | 17 121.00 | | 17 121.00 | 17 121.00 |
BZ Other receivables | 21 007.00 | | 21 007.00 | 21 007.00 |
CD Marketable securities | 12.00 | 394.00 | -382.00 | 12.00 |
CJ TOTAL (II) | 40 090.00 | 394.00 | 39 696.00 | 40 090.00 |
CO Grand total (0 to V) | 78 786.00 | 38 206.00 | 40 581.00 | 78 786.00 |
CX Development or Research and Development Expenses | 133.00 | 133.00 | | 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 8 828.00 | | | 8 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 598.00 | | | -28 598.00 |
DL TOTAL (I) | 2 230.00 | | | 2 230.00 |
DU Loans and Debts from Credit Institutions (3) | 7 558.00 | | | 7 558.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 061.00 | | | 6 061.00 |
DX Trade payables and related accounts | 13 213.00 | | | 13 213.00 |
DY Tax and social security liabilities | 10 106.00 | | | 10 106.00 |
EA Other liabilities | 1 412.00 | | | 1 412.00 |
EC TOTAL (IV) | 38 350.00 | | | 38 350.00 |
EE Grand total (I to V) | 40 581.00 | | | 40 581.00 |
EG Accrued income and payables due within one year | 38 350.00 | | | 38 350.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 558.00 | | | 7 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 353.00 | | 8 353.00 | 8 353.00 |
FG Production sold - services | 6 600.00 | | 6 600.00 | 6 600.00 |
FJ Net sales | 14 953.00 | | 14 953.00 | 14 953.00 |
FR Total operating income (I) | | | 14 953.00 | |
FS Purchases of goods (including customs duties) | | | 1 902.00 | |
FT Inventory change (goods) | | | 2 200.00 | |
FW Other purchases and external expenses | | | 17 661.00 | |
FX Taxes, duties, and similar payments | | | 1 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 604.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 32 535.00 | |
GG - OPERATING RESULT (I - II) | | | -17 582.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 21 000.00 | | | 21 000.00 |
HD Total exceptional income (VII) | 21 000.00 | | | 21 000.00 |
HE Exceptional expenses on management operations | 84.00 | | | 84.00 |
HF Exceptional expenses on capital transactions | 31 927.00 | | | 31 927.00 |
HH Total exceptional expenses (VIII) | 32 011.00 | | | 32 011.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 011.00 | | | -11 011.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 953.00 | | | 35 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 551.00 | | | 64 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 598.00 | | | -28 598.00 |
| |
| 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 | 53 133.00 | | | 53 133.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 933.00 | | | 1 933.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | 14 436.00 | 38 697.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 933.00 | |
IY DECREASES Total Tangible Fixed Assets | | 14 436.00 | 36 264.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 700.00 | | | 50 700.00 |
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 | 28 208.00 | 9 604.00 | | 28 208.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 933.00 | | | 1 933.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 275.00 | 9 604.00 | | 26 275.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 394.00 | | | 394.00 |
7B Total provisions for depreciation | 394.00 | | | 394.00 |
7C Grand total | 394.00 | | | 394.00 |
| |
| 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 | 13 213.00 | 13 213.00 | | 13 213.00 |
8C Staff and Related Accounts | 8 992.00 | 8 992.00 | | 8 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 412.00 | 1 412.00 | | 1 412.00 |
UX Other trade receivables | 17 121.00 | 17 121.00 | | 17 121.00 |
VB VAT | 544.00 | 544.00 | | 544.00 |
VG Loans with a maturity of up to one year at origin | 7 558.00 | 7 558.00 | | 7 558.00 |
VI Group and Associates | 6 061.00 | 6 061.00 | | 6 061.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 463.00 | 20 463.00 | | 20 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 127.00 | 38 127.00 | | 38 127.00 |
VW VAT | 1 115.00 | 1 115.00 | | 1 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 350.00 | 38 350.00 | | 38 350.00 |
| |
| 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 | 657.00 | | | 657.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 103.00 | | | 2 103.00 |
ST Other accounts | 4 461.00 | | | 4 461.00 |
XQ Rental, rental and co-ownership charges | 11 096.00 | | | 11 096.00 |
YW Business tax | 510.00 | | | 510.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 167.00 | | | 1 167.00 |
YY Amount of VAT collected | 2 871.00 | | | 2 871.00 |
YZ Total deductible VAT on goods and services | 2 664.00 | | | 2 664.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 661.00 | | | 17 661.00 |
