| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 772.00 | 772.00 | | 772.00 |
AT Other tangible assets | 6 787.00 | 6 787.00 | | 6 787.00 |
BH Other financial assets | 1 114.00 | | 1 114.00 | 1 114.00 |
BJ TOTAL (I) | 8 673.00 | 7 559.00 | 1 114.00 | 8 673.00 |
BT Goods | 65 780.00 | | 65 780.00 | 65 780.00 |
BX Customers and related accounts | 8 467.00 | | 8 467.00 | 8 467.00 |
BZ Other receivables | 6 918.00 | | 6 918.00 | 6 918.00 |
CF Cash and cash equivalents | 315.00 | | 315.00 | 315.00 |
CJ TOTAL (II) | 81 481.00 | | 81 481.00 | 81 481.00 |
CO Grand total (0 to V) | 90 154.00 | 7 559.00 | 82 595.00 | 90 154.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 337.00 | 13 337.00 | | 13 337.00 |
DB Share, merger, contribution premiums, etc. | 46 785.00 | 46 785.00 | | 46 785.00 |
DH Retained earnings | -34 390.00 | -38 528.00 | | -34 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 539.00 | 4 138.00 | | -24 539.00 |
DJ Investment subsidies | 51 525.00 | 51 525.00 | | 51 525.00 |
DL TOTAL (I) | 52 718.00 | 77 257.00 | | 52 718.00 |
DU Loans and Debts from Credit Institutions (3) | 1 309.00 | 1 821.00 | | 1 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99.00 | 36.00 | | 99.00 |
DW Advances and down payments received on current orders | 1 100.00 | 1 100.00 | | 1 100.00 |
DX Trade payables and related accounts | 13 279.00 | 3 587.00 | | 13 279.00 |
DY Tax and social security liabilities | 2 504.00 | 2 074.00 | | 2 504.00 |
EA Other liabilities | 11 585.00 | 7 502.00 | | 11 585.00 |
EC TOTAL (IV) | 29 876.00 | 16 120.00 | | 29 876.00 |
EE Grand total (I to V) | 82 595.00 | 93 377.00 | | 82 595.00 |
EG Accrued income and payables due within one year | 29 876.00 | | | 29 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 13 126.00 | | 13 126.00 | 13 126.00 |
FG Production sold - services | 1 390.00 | | 1 390.00 | 1 390.00 |
FJ Net sales | 14 515.00 | | 14 515.00 | 14 515.00 |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 14 559.00 | |
FS Purchases of goods (including customs duties) | | | 5 083.00 | |
FT Inventory change (goods) | | | 9 042.00 | |
FW Other purchases and external expenses | | | 26 804.00 | |
FX Taxes, duties, and similar payments | | | 74.00 | |
GE Other Expenses | | | 291.00 | |
GF Total Operating Expenses (II) | | | 41 294.00 | |
GG - OPERATING RESULT (I - II) | | | -26 736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 128.00 | | |
HB Exceptional income from capital transactions | 2 200.00 | | | 2 200.00 |
HD Total exceptional income (VII) | 2 200.00 | 1 128.00 | | 2 200.00 |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 197.00 | 1 128.00 | | 2 197.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 759.00 | 20 974.00 | | 16 759.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 297.00 | 16 836.00 | | 41 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 539.00 | 4 138.00 | | -24 539.00 |
| |
| 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 | 8 673.00 | | | 8 673.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 772.00 | | | 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 114.00 | |
I4 DECREASES Grand Total | | | 8 673.00 | |
IN DECREASES Start-up, development, or research expenses | | | 772.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 787.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 787.00 | | | 6 787.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 114.00 | | | 1 114.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 559.00 | | | 7 559.00 |
CY DEPRECIATION Start-up, development, or research expenses | 772.00 | | | 772.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 787.00 | | | 6 787.00 |
| |
| 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 | 13 279.00 | 13 279.00 | | 13 279.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 585.00 | 11 585.00 | | 11 585.00 |
UT Other financial assets | 1 114.00 | | 1 114.00 | 1 114.00 |
UX Other trade receivables | 8 467.00 | 8 467.00 | | 8 467.00 |
VB VAT | 6 918.00 | 6 918.00 | | 6 918.00 |
VH Loans with a maturity of more than one year at origin | 1 309.00 | 1 309.00 | | 1 309.00 |
VI Group and Associates | 99.00 | 99.00 | | 99.00 |
VQ Other Taxes, Duties, and Similar Debts | 30.00 | 30.00 | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 499.00 | 15 385.00 | 1 114.00 | 16 499.00 |
VW VAT | 2 474.00 | 2 474.00 | | 2 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 776.00 | 28 776.00 | | 28 776.00 |
| |
| 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) | 1 606.00 | | | 1 606.00 |
ST Other accounts | 7 364.00 | | | 7 364.00 |
XQ Rental, rental and co-ownership charges | 6 134.00 | | | 6 134.00 |
YT Subcontracting | 11 701.00 | | | 11 701.00 |
YW Business tax | 74.00 | | | 74.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 74.00 | | | 74.00 |
YY Amount of VAT collected | 635.00 | | | 635.00 |
YZ Total deductible VAT on goods and services | 16 491.00 | | | 16 491.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 804.00 | | | 26 804.00 |
