| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 220.00 | 1 220.00 | | 1 220.00 |
AR Technical installations, industrial equipment and tools | 690.00 | 509.00 | 181.00 | 690.00 |
AT Other tangible assets | 59 669.00 | 52 860.00 | 6 809.00 | 59 669.00 |
BH Other financial assets | 956.00 | | 956.00 | 956.00 |
BJ TOTAL (I) | 62 535.00 | 54 589.00 | 7 947.00 | 62 535.00 |
BL Raw materials, supplies | 2 217.00 | | 2 217.00 | 2 217.00 |
BT Goods | 2 645.00 | | 2 645.00 | 2 645.00 |
BX Customers and related accounts | 4 397.00 | | 4 397.00 | 4 397.00 |
BZ Other receivables | 6 402.00 | | 6 402.00 | 6 402.00 |
CF Cash and cash equivalents | 1 920.00 | | 1 920.00 | 1 920.00 |
CH Prepaid expenses | 1 405.00 | | 1 405.00 | 1 405.00 |
CJ TOTAL (II) | 18 987.00 | | 18 987.00 | 18 987.00 |
CO Grand total (0 to V) | 81 522.00 | 54 589.00 | 26 933.00 | 81 522.00 |
CP Shares due in less than one year | 956.00 | | | 956.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DH Retained earnings | -5 703.00 | 1 218.00 | | -5 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 891.00 | -6 922.00 | | -8 891.00 |
DL TOTAL (I) | -6 234.00 | 2 657.00 | | -6 234.00 |
DU Loans and Debts from Credit Institutions (3) | 3 004.00 | 595.00 | | 3 004.00 |
DX Trade payables and related accounts | 19 223.00 | 10 984.00 | | 19 223.00 |
DY Tax and social security liabilities | 10 892.00 | 19 077.00 | | 10 892.00 |
EA Other liabilities | 48.00 | 20.00 | | 48.00 |
EC TOTAL (IV) | 33 167.00 | 30 675.00 | | 33 167.00 |
EE Grand total (I to V) | 26 933.00 | 33 332.00 | | 26 933.00 |
EG Accrued income and payables due within one year | 33 167.00 | 30 675.00 | | 33 167.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 004.00 | 595.00 | | 3 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 348.00 | | 5 348.00 | 5 348.00 |
FG Production sold - services | 114 056.00 | | 114 056.00 | 114 056.00 |
FJ Net sales | 119 404.00 | | 119 404.00 | 119 404.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 626.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 122 046.00 | |
FS Purchases of goods (including customs duties) | | | 1 638.00 | |
FT Inventory change (goods) | | | 983.00 | |
FU Purchases of raw materials and other supplies | | | 11 398.00 | |
FV Inventory change (raw materials and supplies) | | | -1 255.00 | |
FW Other purchases and external expenses | | | 48 862.00 | |
FX Taxes, duties, and similar payments | | | 1 052.00 | |
FY Salaries and Wages | | | 57 314.00 | |
FZ Social Security Contributions | | | 11 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 151.00 | |
GE Other Expenses | | | 143.00 | |
GF Total Operating Expenses (II) | | | 136 291.00 | |
GG - OPERATING RESULT (I - II) | | | -14 245.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 626.00 | 10 286.00 | | 2 626.00 |
A4 Equity method investments | 48.00 | 37.00 | | 48.00 |
HK Income tax | -5 379.00 | -6 762.00 | | -5 379.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 046.00 | 141 551.00 | | 122 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 936.00 | 148 473.00 | | 130 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 891.00 | -6 922.00 | | -8 891.00 |
| |
| 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 | 62 535.00 | | | 62 535.00 |
I3 DECREASES Total Financial Fixed Assets | | | 956.00 | |
I4 DECREASES Grand Total | | | 62 535.00 | |
IO DECREASES Total including other intangible assets | | | 1 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 359.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 220.00 | | | 1 220.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 359.00 | | | 60 359.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 956.00 | | | 956.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 438.00 | 5 151.00 | | 49 438.00 |
PE DEPRECIATION Total including other intangible assets | 1 220.00 | | | 1 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 218.00 | 5 151.00 | | 48 218.00 |
| |
| 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 | 19 223.00 | 19 223.00 | | 19 223.00 |
8C Staff and Related Accounts | 7 925.00 | 7 925.00 | | 7 925.00 |
8D Social Security and Other Social Organizations | 2 372.00 | 2 372.00 | | 2 372.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48.00 | 48.00 | | 48.00 |
UT Other financial assets | 956.00 | 956.00 | | 956.00 |
UX Other trade receivables | 4 397.00 | 4 397.00 | | 4 397.00 |
VB VAT | 8.00 | 8.00 | | 8.00 |
VC Group and associates | 6 394.00 | 6 394.00 | | 6 394.00 |
VG Loans with a maturity of up to one year at origin | 3 004.00 | 3 004.00 | | 3 004.00 |
VQ Other Taxes, Duties, and Similar Debts | 302.00 | 302.00 | | 302.00 |
VS Prepaid expenses | 1 405.00 | 1 405.00 | | 1 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 160.00 | 13 160.00 | | 13 160.00 |
VW VAT | 293.00 | 293.00 | | 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 167.00 | 33 167.00 | | 33 167.00 |
| |
| 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 | 613.00 | 726.00 | | 613.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 413.00 | 13 172.00 | | 12 413.00 |
ST Other accounts | 15 937.00 | 16 662.00 | | 15 937.00 |
XQ Rental, rental and co-ownership charges | 4 984.00 | 5 514.00 | | 4 984.00 |
YU External personnel | 15 528.00 | 8 506.00 | | 15 528.00 |
YW Business tax | 439.00 | 806.00 | | 439.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 052.00 | 1 532.00 | | 1 052.00 |
YY Amount of VAT collected | 24 129.00 | 25 796.00 | | 24 129.00 |
YZ Total deductible VAT on goods and services | 11 419.00 | 10 027.00 | | 11 419.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 862.00 | 43 854.00 | | 48 862.00 |
| |
| 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 | 7.00 | | | 7.00 |
