| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 207.00 | | 2 207.00 | 2 207.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 4 207.00 | | 4 207.00 | 4 207.00 |
BX Customers and related accounts | 26 279.00 | 22 193.00 | 4 086.00 | 26 279.00 |
BZ Other receivables | 174 096.00 | | 174 096.00 | 174 096.00 |
CF Cash and cash equivalents | 74 479.00 | | 74 479.00 | 74 479.00 |
CJ TOTAL (II) | 274 854.00 | 22 193.00 | 252 661.00 | 274 854.00 |
CO Grand total (0 to V) | 279 061.00 | 22 193.00 | 256 868.00 | 279 061.00 |
CP Shares due in less than one year | 2 000.00 | | | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 79 650.00 | 79 650.00 | | 79 650.00 |
DD Legal reserve (1) | 7 965.00 | 7 965.00 | | 7 965.00 |
DG Other reserves | 49 657.00 | 45 366.00 | | 49 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 223.00 | 4 291.00 | | 5 223.00 |
DL TOTAL (I) | 142 494.00 | 137 272.00 | | 142 494.00 |
DU Loans and Debts from Credit Institutions (3) | 196.00 | 400.00 | | 196.00 |
DX Trade payables and related accounts | 3 000.00 | 117 374.00 | | 3 000.00 |
DY Tax and social security liabilities | 4 226.00 | 4 237.00 | | 4 226.00 |
EA Other liabilities | 10 149.00 | 2 841.00 | | 10 149.00 |
EB Prepaid income (2) | 96 802.00 | 111 658.00 | | 96 802.00 |
EC TOTAL (IV) | 114 373.00 | 236 510.00 | | 114 373.00 |
EE Grand total (I to V) | 256 868.00 | 373 782.00 | | 256 868.00 |
EG Accrued income and payables due within one year | 114 373.00 | 236 510.00 | | 114 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 287 230.00 | 34 376.00 | 321 606.00 | 287 230.00 |
FJ Net sales | 287 230.00 | 34 376.00 | 321 606.00 | 287 230.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 164.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 322 770.00 | |
FW Other purchases and external expenses | | | 322 762.00 | |
FX Taxes, duties, and similar payments | | | 1 922.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 855.00 | |
GE Other Expenses | | | 1 167.00 | |
GF Total Operating Expenses (II) | | | 326 706.00 | |
GG - OPERATING RESULT (I - II) | | | -3 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 159.00 | | | 9 159.00 |
HD Total exceptional income (VII) | 9 159.00 | | | 9 159.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 159.00 | | | 9 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 331 929.00 | 383 728.00 | | 331 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 706.00 | 379 437.00 | | 326 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 223.00 | 4 291.00 | | 5 223.00 |
| |
| 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 | 4 207.00 | | | 4 207.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 4 207.00 | |
IO DECREASES Total including other intangible assets | | | 2 207.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 207.00 | | | 2 207.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 500.00 | 855.00 | 1 162.00 | 22 500.00 |
7B Total provisions for depreciation | 22 500.00 | 855.00 | 1 162.00 | 22 500.00 |
7C Grand total | 22 500.00 | 855.00 | 1 162.00 | 22 500.00 |
UE of which provisions and reversals: - Operating | | 855.00 | 1 164.00 | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 149.00 | 10 149.00 | | 10 149.00 |
8L Deferred income | 96 802.00 | 96 802.00 | | 96 802.00 |
UT Other financial assets | 2 000.00 | 2 000.00 | | 2 000.00 |
VA Doubtful or disputed receivables | 26 279.00 | 26 279.00 | | 26 279.00 |
VB VAT | 1 148.00 | 1 148.00 | | 1 148.00 |
VG Loans with a maturity of up to one year at origin | 196.00 | 196.00 | | 196.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 172 948.00 | 172 948.00 | | 172 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 375.00 | 202 375.00 | | 202 375.00 |
VW VAT | 4 226.00 | 4 226.00 | | 4 226.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 373.00 | 114 373.00 | | 114 373.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 538.00 | 2 543.00 | | 2 538.00 |
ST Other accounts | 7 662.00 | 8 492.00 | | 7 662.00 |
XQ Rental, rental and co-ownership charges | 180.00 | 180.00 | | 180.00 |
YT Subcontracting | 312 382.00 | 358 733.00 | | 312 382.00 |
YW Business tax | 1 922.00 | 2 570.00 | | 1 922.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 922.00 | 2 570.00 | | 1 922.00 |
YY Amount of VAT collected | 56 622.00 | 67 267.00 | | 56 622.00 |
YZ Total deductible VAT on goods and services | 6 194.00 | 6 925.00 | | 6 194.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 322 762.00 | 369 948.00 | | 322 762.00 |
