| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 952.00 | 952.00 | | 952.00 |
AP Buildings | 9 100.00 | 9 100.00 | | 9 100.00 |
AT Other tangible assets | 8 941.00 | 8 374.00 | 567.00 | 8 941.00 |
BJ TOTAL (I) | 18 993.00 | 18 426.00 | 567.00 | 18 993.00 |
BX Customers and related accounts | 23 886.00 | | 23 886.00 | 23 886.00 |
BZ Other receivables | 154.00 | | 154.00 | 154.00 |
CD Marketable securities | 37 579.00 | | 37 579.00 | 37 579.00 |
CF Cash and cash equivalents | 6 890.00 | | 6 890.00 | 6 890.00 |
CH Prepaid expenses | 391.00 | | 391.00 | 391.00 |
CJ TOTAL (II) | 68 898.00 | | 68 898.00 | 68 898.00 |
CO Grand total (0 to V) | 87 891.00 | 18 426.00 | 69 466.00 | 87 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | 378.00 | 2 130.00 | | 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 203.00 | -1 753.00 | | -2 203.00 |
DL TOTAL (I) | 39 575.00 | 41 778.00 | | 39 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 067.00 | 16 880.00 | | 17 067.00 |
DX Trade payables and related accounts | 834.00 | 203.00 | | 834.00 |
DY Tax and social security liabilities | 11 980.00 | 14 058.00 | | 11 980.00 |
EA Other liabilities | 10.00 | 508.00 | | 10.00 |
EC TOTAL (IV) | 29 891.00 | 31 649.00 | | 29 891.00 |
EE Grand total (I to V) | 69 466.00 | 73 427.00 | | 69 466.00 |
EG Accrued income and payables due within one year | 29 891.00 | 31 649.00 | | 29 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 862.00 | | 57 862.00 | 57 862.00 |
FJ Net sales | 57 862.00 | | 57 862.00 | 57 862.00 |
FR Total operating income (I) | | | 57 862.00 | |
FW Other purchases and external expenses | | | 21 555.00 | |
FX Taxes, duties, and similar payments | | | 1 115.00 | |
FY Salaries and Wages | | | 25 690.00 | |
FZ Social Security Contributions | | | 10 418.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 58 778.00 | |
GG - OPERATING RESULT (I - II) | | | -916.00 | |
GL Other interest and similar income | | | 183.00 | |
GP Total financial income (V) | | | 183.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 1 470.00 | 1 305.00 | | 1 470.00 |
HH Total exceptional expenses (VIII) | 1 470.00 | 1 305.00 | | 1 470.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 470.00 | -1 304.00 | | -1 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 045.00 | 56 657.00 | | 58 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 248.00 | 58 409.00 | | 60 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 203.00 | -1 753.00 | | -2 203.00 |
| |
| 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 | 18 426.00 | | 567.00 | 18 426.00 |
I4 DECREASES Grand Total | | | 18 993.00 | |
IO DECREASES Total including other intangible assets | | | 952.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 041.00 | |
KD ACQUISITIONS Total including other intangible assets | 952.00 | | | 952.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 474.00 | | 567.00 | 17 474.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 426.00 | | | 18 426.00 |
PE DEPRECIATION Total including other intangible assets | 952.00 | | | 952.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 474.00 | | | 17 474.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 498.00 | 8 498.00 | | 8 498.00 |
8B Suppliers and Related Accounts | 834.00 | 834.00 | | 834.00 |
8C Staff and Related Accounts | 1 789.00 | 1 789.00 | | 1 789.00 |
8D Social Security and Other Social Organizations | 4 138.00 | 4 138.00 | | 4 138.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10.00 | 10.00 | | 10.00 |
UX Other trade receivables | 23 886.00 | 23 886.00 | | 23 886.00 |
VB VAT | 154.00 | 154.00 | | 154.00 |
VI Group and Associates | 8 569.00 | 8 569.00 | | 8 569.00 |
VJ Loans taken out during the year | 680.00 | | | 680.00 |
VK Loans repaid during the year | 1 045.00 | | | 1 045.00 |
VS Prepaid expenses | 391.00 | 391.00 | | 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 430.00 | 24 430.00 | | 24 430.00 |
VW VAT | 6 053.00 | 6 053.00 | | 6 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 891.00 | 29 891.00 | | 29 891.00 |
| |
| 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 | 1 115.00 | 2 085.00 | | 1 115.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 594.00 | | | 594.00 |
ST Other accounts | 8 137.00 | 6 192.00 | | 8 137.00 |
XQ Rental, rental and co-ownership charges | 12 824.00 | 10 708.00 | | 12 824.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 115.00 | 2 085.00 | | 1 115.00 |
YY Amount of VAT collected | 11 179.00 | 10 280.00 | | 11 179.00 |
YZ Total deductible VAT on goods and services | 1 002.00 | 578.00 | | 1 002.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 555.00 | 16 900.00 | | 21 555.00 |
| |
| 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 | 1.00 | | | 1.00 |
