| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 264.00 | 264.00 | | 264.00 |
AT Other tangible assets | 52 037.00 | 49 614.00 | 2 423.00 | 52 037.00 |
BB Receivables related to investments | 967.00 | | 967.00 | 967.00 |
BH Other financial assets | 1 530.00 | | 1 530.00 | 1 530.00 |
BJ TOTAL (I) | 55 198.00 | 49 878.00 | 5 320.00 | 55 198.00 |
BX Customers and related accounts | 60 379.00 | 39 259.00 | 21 120.00 | 60 379.00 |
CF Cash and cash equivalents | 14 472.00 | | 14 472.00 | 14 472.00 |
CH Prepaid expenses | 322.00 | | 322.00 | 322.00 |
CJ TOTAL (II) | 75 173.00 | 39 259.00 | 35 914.00 | 75 173.00 |
CO Grand total (0 to V) | 130 371.00 | 89 137.00 | 41 234.00 | 130 371.00 |
CR Shares due in more than one year | 41 659.00 | | | 41 659.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DH Retained earnings | 18 940.00 | | | 18 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 163.00 | | | 3 163.00 |
DL TOTAL (I) | 28 703.00 | | | 28 703.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200.00 | | | 200.00 |
DX Trade payables and related accounts | 6 726.00 | | | 6 726.00 |
DY Tax and social security liabilities | 5 605.00 | | | 5 605.00 |
EC TOTAL (IV) | 12 531.00 | | | 12 531.00 |
EE Grand total (I to V) | 41 234.00 | | | 41 234.00 |
EG Accrued income and payables due within one year | 12 531.00 | | | 12 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 675.00 | 32 320.00 | 86 995.00 | 54 675.00 |
FJ Net sales | 54 675.00 | 32 320.00 | 86 995.00 | 54 675.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 230.00 | |
FQ Other income | | | 63.00 | |
FR Total operating income (I) | | | 87 058.00 | |
FW Other purchases and external expenses | | | 29 982.00 | |
FX Taxes, duties, and similar payments | | | 839.00 | |
FY Salaries and Wages | | | 9 991.00 | |
FZ Social Security Contributions | | | 5 823.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 062.00 | |
GE Other Expenses | | | 36 198.00 | |
GF Total Operating Expenses (II) | | | 83 895.00 | |
GG - OPERATING RESULT (I - II) | | | 3 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 230.00 | | | 230.00 |
A4 Equity method investments | 36 145.00 | | | 36 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 058.00 | | | 87 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 895.00 | | | 83 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 163.00 | | | 3 163.00 |
| |
| 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 | 54 173.00 | | 1 025.00 | 54 173.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 264.00 | | | 264.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 897.00 | |
I4 DECREASES Grand Total | | | 55 198.00 | |
IN DECREASES Start-up, development, or research expenses | | | 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 037.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 012.00 | | 1 025.00 | 51 012.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 897.00 | | | 2 897.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 816.00 | 1 063.00 | | 48 816.00 |
CY DEPRECIATION Start-up, development, or research expenses | 264.00 | | | 264.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 552.00 | 1 063.00 | | 48 552.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 39 259.00 | | | 39 259.00 |
7B Total provisions for depreciation | 39 259.00 | | | 39 259.00 |
7C Grand total | 39 259.00 | | | 39 259.00 |
| |
| 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 | 6 726.00 | 6 726.00 | | 6 726.00 |
8D Social Security and Other Social Organizations | 1 031.00 | 1 031.00 | | 1 031.00 |
UL Receivables related to investments | 967.00 | | | 967.00 |
UT Other financial assets | 1 530.00 | | | 1 530.00 |
UX Other trade receivables | 18 720.00 | | | 18 720.00 |
VA Doubtful or disputed receivables | 41 659.00 | | | 41 659.00 |
VI Group and Associates | 200.00 | 200.00 | | 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 660.00 | 660.00 | | 660.00 |
VS Prepaid expenses | 322.00 | | | 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 199.00 | 19 043.00 | 44 156.00 | 63 199.00 |
VW VAT | 3 914.00 | 3 914.00 | | 3 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 531.00 | 12 531.00 | | 12 531.00 |
| |
| 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 | 176.00 | | | 176.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 978.00 | | | 2 978.00 |
ST Other accounts | 16 561.00 | | | 16 561.00 |
XQ Rental, rental and co-ownership charges | 10 443.00 | | | 10 443.00 |
YW Business tax | 663.00 | | | 663.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 839.00 | | | 839.00 |
YY Amount of VAT collected | 5 360.00 | | | 5 360.00 |
YZ Total deductible VAT on goods and services | 5 979.00 | | | 5 979.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 29 982.00 | | | 29 982.00 |
| |
| 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 | 1.00 | | | 1.00 |
