| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 76 423.00 | 76 423.00 | | 76 423.00 |
BD Other fixed assets | 5 551.00 | | 5 551.00 | 5 551.00 |
BH Other financial assets | 120.00 | | 120.00 | 120.00 |
BJ TOTAL (I) | 98 424.00 | 84 469.00 | 13 955.00 | 98 424.00 |
BX Customers and related accounts | 2 853.00 | | 2 853.00 | 2 853.00 |
BZ Other receivables | 511 197.00 | | 511 197.00 | 511 197.00 |
CH Prepaid expenses | 1 120.00 | | 1 120.00 | 1 120.00 |
CJ TOTAL (II) | 515 169.00 | | 515 169.00 | 515 169.00 |
CO Grand total (0 to V) | 613 593.00 | 84 469.00 | 529 125.00 | 613 593.00 |
CU Other investments | 8 285.00 | | 8 285.00 | 8 285.00 |
CX Development or Research and Development Expenses | 8 046.00 | 8 046.00 | | 8 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | | | 15 245.00 |
DD Legal reserve (1) | 1 525.00 | | | 1 525.00 |
DH Retained earnings | -129 797.00 | | | -129 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 899.00 | | | 2 899.00 |
DL TOTAL (I) | -110 128.00 | | | -110 128.00 |
DU Loans and Debts from Credit Institutions (3) | 25 694.00 | | | 25 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 741.00 | | | 28 741.00 |
DX Trade payables and related accounts | 442 062.00 | | | 442 062.00 |
DY Tax and social security liabilities | 9 848.00 | | | 9 848.00 |
EA Other liabilities | 132 908.00 | | | 132 908.00 |
EC TOTAL (IV) | 639 253.00 | | | 639 253.00 |
EE Grand total (I to V) | 529 125.00 | | | 529 125.00 |
EG Accrued income and payables due within one year | 610 511.00 | | | 610 511.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25 694.00 | | | 25 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 141 753.00 | | 141 753.00 | 141 753.00 |
FJ Net sales | 141 753.00 | | 141 753.00 | 141 753.00 |
FO Operating subsidies | | | 1 667.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 143 423.00 | |
FW Other purchases and external expenses | | | 67 531.00 | |
FX Taxes, duties, and similar payments | | | 9 727.00 | |
FY Salaries and Wages | | | 62 333.00 | |
FZ Social Security Contributions | | | 4 313.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 143 906.00 | |
GG - OPERATING RESULT (I - II) | | | -483.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 010.00 | |
GP Total financial income (V) | | | 5 010.00 | |
GR Interest and similar expenses | | | 1 387.00 | |
GU Total financial expenses (VI) | | | 1 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 241.00 | | | 241.00 |
HH Total exceptional expenses (VIII) | 241.00 | | | 241.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -241.00 | | | -241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 433.00 | | | 148 433.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 534.00 | | | 145 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 899.00 | | | 2 899.00 |
| |
| 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 | 98 424.00 | | | 98 424.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 046.00 | | | 8 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 955.00 | |
I4 DECREASES Grand Total | | | 98 424.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 046.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 76 423.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 423.00 | | | 76 423.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 955.00 | | | 13 955.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 469.00 | | | 84 469.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 046.00 | | | 8 046.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 423.00 | | | 76 423.00 |
| |
| 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 | 442 062.00 | 442 062.00 | | 442 062.00 |
8C Staff and Related Accounts | 4 950.00 | 4 950.00 | | 4 950.00 |
8D Social Security and Other Social Organizations | 4 378.00 | 4 378.00 | | 4 378.00 |
8K Other liabilities (including liabilities related to repo transactions) | 132 908.00 | 132 908.00 | | 132 908.00 |
UT Other financial assets | 120.00 | | 120.00 | 120.00 |
UX Other trade receivables | 2 853.00 | 2 853.00 | | 2 853.00 |
VB VAT | 72 714.00 | 72 714.00 | | 72 714.00 |
VC Group and associates | 299 888.00 | 299 888.00 | | 299 888.00 |
VH Loans with a maturity of more than one year at origin | 25 694.00 | 25 694.00 | | 25 694.00 |
VI Group and Associates | 28 741.00 | | 28 741.00 | 28 741.00 |
VM Income taxes | 5 719.00 | 5 719.00 | | 5 719.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 132 603.00 | 132 603.00 | | 132 603.00 |
VS Prepaid expenses | 1 120.00 | 1 120.00 | | 1 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 515 017.00 | 514 897.00 | 120.00 | 515 017.00 |
VW VAT | 519.00 | 519.00 | | 519.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 639 253.00 | 610 511.00 | 28 741.00 | 639 253.00 |
| |
| 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 | 1 062.00 | | | 1 062.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 665.00 | | | 1 665.00 |
ST Other accounts | 24 774.00 | | | 24 774.00 |
XQ Rental, rental and co-ownership charges | 41 092.00 | | | 41 092.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 8 665.00 | | | 8 665.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 727.00 | | | 9 727.00 |
YY Amount of VAT collected | 12 752.00 | | | 12 752.00 |
YZ Total deductible VAT on goods and services | 4 316.00 | | | 4 316.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 67 531.00 | | | 67 531.00 |
