| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 671.00 | 4 722.00 | 949.00 | 5 671.00 |
AT Other tangible assets | 44 999.00 | 28 615.00 | 16 384.00 | 44 999.00 |
BJ TOTAL (I) | 50 670.00 | 33 337.00 | 17 333.00 | 50 670.00 |
BT Goods | 6 912.00 | | 6 912.00 | 6 912.00 |
BX Customers and related accounts | 543.00 | | 543.00 | 543.00 |
BZ Other receivables | 222.00 | | 222.00 | 222.00 |
CF Cash and cash equivalents | 65 477.00 | | 65 477.00 | 65 477.00 |
CH Prepaid expenses | 7 365.00 | | 7 365.00 | 7 365.00 |
CJ TOTAL (II) | 80 519.00 | | 80 519.00 | 80 519.00 |
CO Grand total (0 to V) | 131 189.00 | 33 337.00 | 97 852.00 | 131 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 93 412.00 | 102 580.00 | | 93 412.00 |
DH Retained earnings | 3 792.00 | 3 792.00 | | 3 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 871.00 | -9 167.00 | | -10 871.00 |
DL TOTAL (I) | 94 717.00 | 105 589.00 | | 94 717.00 |
DU Loans and Debts from Credit Institutions (3) | 646.00 | 8 169.00 | | 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11.00 | 196.00 | | 11.00 |
DX Trade payables and related accounts | 2 478.00 | 6 202.00 | | 2 478.00 |
DY Tax and social security liabilities | | 317.00 | | |
EA Other liabilities | | 2 652.00 | | |
EC TOTAL (IV) | 3 135.00 | 17 535.00 | | 3 135.00 |
EE Grand total (I to V) | 97 852.00 | 123 124.00 | | 97 852.00 |
EG Accrued income and payables due within one year | 2 489.00 | 15 853.00 | | 2 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 95 702.00 | | 95 702.00 | 95 702.00 |
FG Production sold - services | 14.00 | | 14.00 | 14.00 |
FJ Net sales | 95 716.00 | | 95 716.00 | 95 716.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 599.00 | |
FQ Other income | | | 64.00 | |
FR Total operating income (I) | | | 96 379.00 | |
FS Purchases of goods (including customs duties) | | | 50 125.00 | |
FT Inventory change (goods) | | | -219.00 | |
FU Purchases of raw materials and other supplies | | | 165.00 | |
FW Other purchases and external expenses | | | 23 054.00 | |
FX Taxes, duties, and similar payments | | | 3 806.00 | |
FY Salaries and Wages | | | 10 400.00 | |
FZ Social Security Contributions | | | 7 405.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 633.00 | |
GE Other Expenses | | | 3 069.00 | |
GF Total Operating Expenses (II) | | | 103 438.00 | |
GG - OPERATING RESULT (I - II) | | | -7 060.00 | |
GL Other interest and similar income | | | 80.00 | |
GP Total financial income (V) | | | 80.00 | |
GR Interest and similar expenses | | | 125.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 105.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 599.00 | | | 599.00 |
A2 TOTAL ASSETS | 7 405.00 | 8 873.00 | | 7 405.00 |
HE Exceptional expenses on management operations | 3 766.00 | 9.00 | | 3 766.00 |
HH Total exceptional expenses (VIII) | 3 766.00 | 9.00 | | 3 766.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 766.00 | -9.00 | | -3 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 458.00 | 106 447.00 | | 96 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 330.00 | 115 614.00 | | 107 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 871.00 | -9 167.00 | | -10 871.00 |
HP References: Equipment leasing | 3 868.00 | 2 410.00 | | 3 868.00 |
| |
| 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 | 50 670.00 | | | 50 670.00 |
I4 DECREASES Grand Total | | | 50 670.00 | |
IO DECREASES Total including other intangible assets | | | 5 671.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 999.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 671.00 | | | 5 671.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 999.00 | | | 44 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 704.00 | 5 633.00 | | 27 704.00 |
PE DEPRECIATION Total including other intangible assets | 3 055.00 | 1 667.00 | | 3 055.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 649.00 | 3 967.00 | | 24 649.00 |
| |
| 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 | 2 478.00 | 2 478.00 | | 2 478.00 |
UX Other trade receivables | 543.00 | 543.00 | | 543.00 |
VB VAT | 222.00 | 222.00 | | 222.00 |
VI Group and Associates | 11.00 | 11.00 | | 11.00 |
VK Loans repaid during the year | 6 487.00 | | | 6 487.00 |
VS Prepaid expenses | 7 365.00 | 7 365.00 | | 7 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 130.00 | 8 130.00 | | 8 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 489.00 | 2 489.00 | | 2 489.00 |
| |
| 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 | 3 717.00 | 3 405.00 | | 3 717.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 552.00 | 2 463.00 | | 2 552.00 |
ST Other accounts | 20 402.00 | 24 602.00 | | 20 402.00 |
YT Subcontracting | 100.00 | | | 100.00 |
YV Retrocessions of fees, commissions and brokerage | | 4.00 | | |
YW Business tax | 89.00 | 169.00 | | 89.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 806.00 | 3 574.00 | | 3 806.00 |
YY Amount of VAT collected | 19 143.00 | 21 267.00 | | 19 143.00 |
YZ Total deductible VAT on goods and services | 12 256.00 | 20 355.00 | | 12 256.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 054.00 | 27 069.00 | | 23 054.00 |
