| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 160.00 | | 160.00 | 160.00 |
AR Technical installations, industrial equipment and tools | 43 772.00 | 43 555.00 | 217.00 | 43 772.00 |
AT Other tangible assets | 38 812.00 | 32 037.00 | 6 775.00 | 38 812.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 82 744.00 | 75 592.00 | 7 151.00 | 82 744.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 24 531.00 | | 24 531.00 | 24 531.00 |
BZ Other receivables | 4 001.00 | | 4 001.00 | 4 001.00 |
CF Cash and cash equivalents | 38 573.00 | | 38 573.00 | 38 573.00 |
CJ TOTAL (II) | 67 105.00 | | 67 105.00 | 67 105.00 |
CO Grand total (0 to V) | 149 849.00 | 75 592.00 | 74 257.00 | 149 849.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 20 579.00 | 8 847.00 | | 20 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 595.00 | 11 732.00 | | 22 595.00 |
DL TOTAL (I) | 51 559.00 | 28 964.00 | | 51 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157.00 | 2 066.00 | | 157.00 |
DX Trade payables and related accounts | 1 481.00 | 3 183.00 | | 1 481.00 |
DY Tax and social security liabilities | 16 560.00 | 15 034.00 | | 16 560.00 |
EA Other liabilities | 4 500.00 | 4 500.00 | | 4 500.00 |
EC TOTAL (IV) | 22 698.00 | 24 784.00 | | 22 698.00 |
EE Grand total (I to V) | 74 257.00 | 53 748.00 | | 74 257.00 |
EG Accrued income and payables due within one year | 22 698.00 | 24 784.00 | | 22 698.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 716.00 | 1 176.00 | 42 892.00 | 41 716.00 |
FJ Net sales | 41 716.00 | 1 176.00 | 42 892.00 | 41 716.00 |
FQ Other income | | | 2 291.00 | |
FR Total operating income (I) | | | 45 183.00 | |
FS Purchases of goods (including customs duties) | | | 70.00 | |
FW Other purchases and external expenses | | | 55 048.00 | |
FX Taxes, duties, and similar payments | | | 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 093.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 56 947.00 | |
GG - OPERATING RESULT (I - II) | | | -11 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 2 290.00 | | | 2 290.00 |
HB Exceptional income from capital transactions | 35 000.00 | | | 35 000.00 |
HD Total exceptional income (VII) | 35 000.00 | | | 35 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 35 000.00 | | | 35 000.00 |
HK Income tax | 640.00 | | | 640.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 183.00 | 73 159.00 | | 80 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 587.00 | 61 427.00 | | 57 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 595.00 | 11 732.00 | | 22 595.00 |
| |
| 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 | 80 144.00 | | 4 863.00 | 80 144.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 2 262.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 2 262.00 | | |
I4 DECREASES Grand Total | | 2 262.00 | 82 744.00 | |
IO DECREASES Total including other intangible assets | | | 160.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 584.00 | |
KD ACQUISITIONS Total including other intangible assets | 160.00 | | | 160.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 721.00 | | 4 863.00 | 77 721.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 262.00 | | | 2 262.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 499.00 | 1 093.00 | | 74 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 499.00 | 1 093.00 | | 74 499.00 |
| |
| 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 | 1 481.00 | 1 481.00 | | 1 481.00 |
8E Income Taxes | 640.00 | 640.00 | | 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 500.00 | 4 500.00 | | 4 500.00 |
UX Other trade receivables | 24 531.00 | 24 531.00 | | 24 531.00 |
VB VAT | 326.00 | 326.00 | | 326.00 |
VI Group and Associates | 157.00 | 157.00 | | 157.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 675.00 | 3 675.00 | | 3 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 532.00 | 28 532.00 | | 28 532.00 |
VW VAT | 15 920.00 | 15 920.00 | | 15 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 698.00 | 22 698.00 | | 22 698.00 |
| |
| 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) | 3 539.00 | 5 986.00 | | 3 539.00 |
ST Other accounts | 19 683.00 | 17 941.00 | | 19 683.00 |
XQ Rental, rental and co-ownership charges | 2 459.00 | 10 534.00 | | 2 459.00 |
YT Subcontracting | 29 367.00 | 24 922.00 | | 29 367.00 |
YW Business tax | 697.00 | 1 523.00 | | 697.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 697.00 | 1 523.00 | | 697.00 |
YY Amount of VAT collected | 8 515.00 | 9 592.00 | | 8 515.00 |
YZ Total deductible VAT on goods and services | 6 562.00 | 6 899.00 | | 6 562.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 55 048.00 | 59 384.00 | | 55 048.00 |
