| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 300.00 | 2 300.00 | | 2 300.00 |
AH Goodwill | 14 700.00 | | 14 700.00 | 14 700.00 |
AJ Other Intangible Assets | 7 732.00 | | 7 732.00 | 7 732.00 |
AP Buildings | 146 350.00 | 109 621.00 | 36 729.00 | 146 350.00 |
AR Technical installations, industrial equipment and tools | 12 284.00 | 11 979.00 | 305.00 | 12 284.00 |
AT Other tangible assets | 24 682.00 | 24 682.00 | | 24 682.00 |
BH Other financial assets | 106.00 | | 106.00 | 106.00 |
BJ TOTAL (I) | 208 154.00 | 148 581.00 | 59 573.00 | 208 154.00 |
BL Raw materials, supplies | 2 102.00 | | 2 102.00 | 2 102.00 |
BR Intermediate and finished products | 2 280.00 | | 2 280.00 | 2 280.00 |
BX Customers and related accounts | 480.00 | | 480.00 | 480.00 |
BZ Other receivables | 2 325.00 | | 2 325.00 | 2 325.00 |
CD Marketable securities | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 2 047.00 | | 2 047.00 | 2 047.00 |
CH Prepaid expenses | 3 779.00 | | 3 779.00 | 3 779.00 |
CJ TOTAL (II) | 15 012.00 | | 15 012.00 | 15 012.00 |
CO Grand total (0 to V) | 223 166.00 | 148 581.00 | 74 585.00 | 223 166.00 |
CP Shares due in less than one year | 106.00 | | | 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 143 000.00 | 143 000.00 | | 143 000.00 |
DD Legal reserve (1) | 319.00 | 319.00 | | 319.00 |
DH Retained earnings | -78 546.00 | -66 315.00 | | -78 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 902.00 | -12 231.00 | | -8 902.00 |
DL TOTAL (I) | 55 870.00 | 64 772.00 | | 55 870.00 |
DU Loans and Debts from Credit Institutions (3) | 88.00 | | | 88.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 131.00 | | | 9 131.00 |
DX Trade payables and related accounts | 4 553.00 | 1 362.00 | | 4 553.00 |
DY Tax and social security liabilities | 1 573.00 | 1 221.00 | | 1 573.00 |
EA Other liabilities | 3 370.00 | 2 710.00 | | 3 370.00 |
EC TOTAL (IV) | 18 715.00 | 5 293.00 | | 18 715.00 |
EE Grand total (I to V) | 74 585.00 | 70 066.00 | | 74 585.00 |
EG Accrued income and payables due within one year | 18 715.00 | 5 293.00 | | 18 715.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 602.00 | | 69 602.00 | 69 602.00 |
FJ Net sales | 69 602.00 | | 69 602.00 | 69 602.00 |
FM Inventory production | | | 1 320.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 70 922.00 | |
FU Purchases of raw materials and other supplies | | | 2 622.00 | |
FV Inventory change (raw materials and supplies) | | | 285.00 | |
FW Other purchases and external expenses | | | 16 731.00 | |
FX Taxes, duties, and similar payments | | | 6 587.00 | |
FY Salaries and Wages | | | 22 200.00 | |
FZ Social Security Contributions | | | 23 899.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 483.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 79 808.00 | |
GG - OPERATING RESULT (I - II) | | | -8 885.00 | |
GL Other interest and similar income | | | 393.00 | |
GP Total financial income (V) | | | 393.00 | |
GR Interest and similar expenses | | | 410.00 | |
GU Total financial expenses (VI) | | | 410.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 23 899.00 | 24 364.00 | | 23 899.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 315.00 | 65 579.00 | | 71 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 218.00 | 77 811.00 | | 80 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 902.00 | -12 231.00 | | -8 902.00 |
| |
| 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 | 201 483.00 | | 7 732.00 | 201 483.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 300.00 | | | 2 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 106.00 | |
I4 DECREASES Grand Total | | 1 062.00 | 208 154.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 300.00 | |
IO DECREASES Total including other intangible assets | | | 22 432.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 062.00 | 183 316.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 700.00 | | 7 732.00 | 14 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 184 378.00 | | | 184 378.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 106.00 | | | 106.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 160.00 | 7 483.00 | 1 062.00 | 142 160.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 300.00 | | | 2 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 139 860.00 | 7 483.00 | 1 062.00 | 139 860.00 |
| |
| 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 | 4 553.00 | 4 553.00 | | 4 553.00 |
8D Social Security and Other Social Organizations | 399.00 | 399.00 | | 399.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 370.00 | 3 370.00 | | 3 370.00 |
UT Other financial assets | 106.00 | 106.00 | | 106.00 |
UX Other trade receivables | 480.00 | 480.00 | | 480.00 |
VB VAT | 746.00 | 746.00 | | 746.00 |
VG Loans with a maturity of up to one year at origin | 88.00 | 88.00 | | 88.00 |
VI Group and Associates | 9 131.00 | 9 131.00 | | 9 131.00 |
VQ Other Taxes, Duties, and Similar Debts | 139.00 | 139.00 | | 139.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 579.00 | 1 579.00 | | 1 579.00 |
VS Prepaid expenses | 3 779.00 | 3 779.00 | | 3 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 689.00 | 6 689.00 | | 6 689.00 |
VW VAT | 1 035.00 | 1 035.00 | | 1 035.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 715.00 | 18 715.00 | | 18 715.00 |
| |
| 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 | 5 810.00 | 5 758.00 | | 5 810.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 030.00 | 3 000.00 | | 3 030.00 |
ST Other accounts | 6 036.00 | 6 701.00 | | 6 036.00 |
XQ Rental, rental and co-ownership charges | 2 493.00 | 3 042.00 | | 2 493.00 |
YT Subcontracting | 4 713.00 | 3 115.00 | | 4 713.00 |
YU External personnel | 458.00 | | | 458.00 |
YW Business tax | 777.00 | | | 777.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 587.00 | 5 758.00 | | 6 587.00 |
YY Amount of VAT collected | 13 974.00 | 13 069.00 | | 13 974.00 |
YZ Total deductible VAT on goods and services | 3 256.00 | 2 449.00 | | 3 256.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 731.00 | 15 858.00 | | 16 731.00 |
