| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 670.00 | 1 670.00 | | 1 670.00 |
AT Other tangible assets | 1 844.00 | 1 687.00 | 157.00 | 1 844.00 |
BJ TOTAL (I) | 3 514.00 | 3 357.00 | 157.00 | 3 514.00 |
BX Customers and related accounts | 4 862.00 | | 4 862.00 | 4 862.00 |
BZ Other receivables | 368.00 | | 368.00 | 368.00 |
CF Cash and cash equivalents | 523.00 | | 523.00 | 523.00 |
CJ TOTAL (II) | 5 753.00 | | 5 753.00 | 5 753.00 |
CO Grand total (0 to V) | 9 267.00 | 3 357.00 | 5 910.00 | 9 267.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DB Share, merger, contribution premiums, etc. | 3 800.00 | 3 800.00 | | 3 800.00 |
DG Other reserves | -2 556.00 | -3 005.00 | | -2 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 004.00 | 449.00 | | -2 004.00 |
DL TOTAL (I) | 2 240.00 | 4 244.00 | | 2 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133.00 | 153.00 | | 133.00 |
DX Trade payables and related accounts | 2 154.00 | 10 211.00 | | 2 154.00 |
DY Tax and social security liabilities | 1 383.00 | 2 184.00 | | 1 383.00 |
EC TOTAL (IV) | 3 670.00 | 12 547.00 | | 3 670.00 |
EE Grand total (I to V) | 5 910.00 | 16 791.00 | | 5 910.00 |
EG Accrued income and payables due within one year | 3 670.00 | 12 547.00 | | 3 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 118.00 | | 10 118.00 | 10 118.00 |
FJ Net sales | 10 118.00 | | 10 118.00 | 10 118.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 119.00 | |
FW Other purchases and external expenses | | | 10 619.00 | |
FX Taxes, duties, and similar payments | | | 896.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 588.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 103.00 | |
GG - OPERATING RESULT (I - II) | | | -1 984.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 119.00 | 13 235.00 | | 10 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 123.00 | 12 786.00 | | 12 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 004.00 | 449.00 | | -2 004.00 |
| |
| 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 | 3 514.00 | | | 3 514.00 |
I4 DECREASES Grand Total | | | 3 514.00 | |
IO DECREASES Total including other intangible assets | | | 1 670.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 844.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 670.00 | | | 1 670.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 844.00 | | | 1 844.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 769.00 | 588.00 | | 2 769.00 |
PE DEPRECIATION Total including other intangible assets | 1 545.00 | 125.00 | | 1 545.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 224.00 | 463.00 | | 1 224.00 |
| |
| 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 | 2 154.00 | 2 154.00 | | 2 154.00 |
UX Other trade receivables | 4 862.00 | 4 862.00 | | 4 862.00 |
VB VAT | 368.00 | 368.00 | | 368.00 |
VI Group and Associates | 133.00 | 133.00 | | 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 230.00 | 5 230.00 | | 5 230.00 |
VW VAT | 1 383.00 | 1 383.00 | | 1 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 670.00 | 3 670.00 | | 3 670.00 |
| |
| 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 | 679.00 | 653.00 | | 679.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 777.00 | 3 500.00 | | 2 777.00 |
ST Other accounts | 1 842.00 | 1 301.00 | | 1 842.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | 6 000.00 | | 6 000.00 |
YW Business tax | 217.00 | 212.00 | | 217.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 896.00 | 865.00 | | 896.00 |
YY Amount of VAT collected | 2 024.00 | 2 647.00 | | 2 024.00 |
YZ Total deductible VAT on goods and services | 599.00 | 690.00 | | 599.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 619.00 | 10 801.00 | | 10 619.00 |
