| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 000.00 | 9 774.00 | 6 226.00 | 16 000.00 |
AT Other tangible assets | 268 087.00 | 162 801.00 | 105 286.00 | 268 087.00 |
BJ TOTAL (I) | 289 887.00 | 172 575.00 | 117 312.00 | 289 887.00 |
BZ Other receivables | 45 276.00 | | 45 276.00 | 45 276.00 |
CF Cash and cash equivalents | 4 244.00 | | 4 244.00 | 4 244.00 |
CH Prepaid expenses | 38.00 | | 38.00 | 38.00 |
CJ TOTAL (II) | 49 558.00 | | 49 558.00 | 49 558.00 |
CO Grand total (0 to V) | 339 445.00 | 172 575.00 | 166 870.00 | 339 445.00 |
CU Other investments | 5 800.00 | | 5 800.00 | 5 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -8 354.00 | -17 014.00 | | -8 354.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170.00 | 8 659.00 | | 170.00 |
DL TOTAL (I) | 11 816.00 | 11 646.00 | | 11 816.00 |
DU Loans and Debts from Credit Institutions (3) | 67 051.00 | 93 982.00 | | 67 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 603.00 | 603.00 | | 3 603.00 |
DX Trade payables and related accounts | 9 443.00 | 12 091.00 | | 9 443.00 |
DY Tax and social security liabilities | 25 423.00 | 19 389.00 | | 25 423.00 |
EA Other liabilities | 49 534.00 | 43 066.00 | | 49 534.00 |
EC TOTAL (IV) | 155 054.00 | 169 132.00 | | 155 054.00 |
EE Grand total (I to V) | 166 870.00 | 180 777.00 | | 166 870.00 |
EG Accrued income and payables due within one year | 142 958.00 | 130 499.00 | | 142 958.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 535.00 | 9 667.00 | | 8 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 554.00 | | 148 554.00 | 148 554.00 |
FJ Net sales | 148 554.00 | | 148 554.00 | 148 554.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 619.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 165 184.00 | |
FW Other purchases and external expenses | | | 68 406.00 | |
FX Taxes, duties, and similar payments | | | 3 658.00 | |
FY Salaries and Wages | | | 52 285.00 | |
FZ Social Security Contributions | | | 8 260.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 570.00 | |
GE Other Expenses | | | 1 606.00 | |
GF Total Operating Expenses (II) | | | 161 784.00 | |
GG - OPERATING RESULT (I - II) | | | 3 400.00 | |
GR Interest and similar expenses | | | 3 729.00 | |
GU Total financial expenses (VI) | | | 3 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -329.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 619.00 | | | 14 619.00 |
A4 Equity method investments | 1 535.00 | 229.00 | | 1 535.00 |
HB Exceptional income from capital transactions | | 10 222.00 | | |
HD Total exceptional income (VII) | | 10 222.00 | | |
HE Exceptional expenses on management operations | -500.00 | 314.00 | | -500.00 |
HF Exceptional expenses on capital transactions | | 9 215.00 | | |
HH Total exceptional expenses (VIII) | -500.00 | 9 529.00 | | -500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 500.00 | 693.00 | | 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 184.00 | 177 815.00 | | 165 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 013.00 | 169 155.00 | | 165 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170.00 | 8 659.00 | | 170.00 |
HP References: Equipment leasing | 1 015.00 | 1 692.00 | | 1 015.00 |
| |
| 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 | 272 031.00 | | 17 856.00 | 272 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 800.00 | |
I4 DECREASES Grand Total | | | 289 887.00 | |
IO DECREASES Total including other intangible assets | | | 16 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 268 087.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 000.00 | | | 16 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 250 231.00 | | 17 856.00 | 250 231.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 800.00 | | | 5 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 145 005.00 | 27 570.00 | | 145 005.00 |
PE DEPRECIATION Total including other intangible assets | 8 174.00 | 1 600.00 | | 8 174.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 136 831.00 | 25 970.00 | | 136 831.00 |
| |
| 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 | 9 443.00 | 9 443.00 | | 9 443.00 |
8C Staff and Related Accounts | 8 965.00 | 8 965.00 | | 8 965.00 |
8D Social Security and Other Social Organizations | 10 385.00 | 10 385.00 | | 10 385.00 |
8K Other liabilities (including liabilities related to repo transactions) | 49 534.00 | 49 534.00 | | 49 534.00 |
VB VAT | 599.00 | 599.00 | | 599.00 |
VG Loans with a maturity of up to one year at origin | 12 971.00 | 12 971.00 | | 12 971.00 |
VH Loans with a maturity of more than one year at origin | 54 080.00 | 41 983.00 | 12 096.00 | 54 080.00 |
VI Group and Associates | 3 603.00 | 3 603.00 | | 3 603.00 |
VJ Loans taken out during the year | 17 856.00 | | | 17 856.00 |
VK Loans repaid during the year | 43 619.00 | | | 43 619.00 |
VM Income taxes | 5 506.00 | 5 506.00 | | 5 506.00 |
VP Miscellaneous | 2 036.00 | 2 036.00 | | 2 036.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 821.00 | 2 821.00 | | 2 821.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 135.00 | 37 135.00 | | 37 135.00 |
VS Prepaid expenses | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 314.00 | 45 314.00 | | 45 314.00 |
VW VAT | 3 252.00 | 3 252.00 | | 3 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 054.00 | 142 958.00 | 12 096.00 | 155 054.00 |
| |
| 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 | 1 060.00 | 555.00 | | 1 060.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 585.00 | 12 917.00 | | 7 585.00 |
ST Other accounts | 22 619.00 | 20 704.00 | | 22 619.00 |
XQ Rental, rental and co-ownership charges | 37 333.00 | 38 589.00 | | 37 333.00 |
YQ Equipment leasing commitment | 26 673.00 | 34 117.00 | | 26 673.00 |
YT Subcontracting | 869.00 | 1 214.00 | | 869.00 |
YW Business tax | 2 598.00 | 2 598.00 | | 2 598.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 658.00 | 3 153.00 | | 3 658.00 |
YY Amount of VAT collected | 29 711.00 | 33 163.00 | | 29 711.00 |
YZ Total deductible VAT on goods and services | 11 910.00 | 12 252.00 | | 11 910.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 68 406.00 | 73 424.00 | | 68 406.00 |
| |
| 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 | 3.00 | | | 3.00 |
