| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
AT Other tangible assets | 37 766.00 | 31 964.00 | 5 802.00 | 37 766.00 |
BH Other financial assets | 5 100.00 | | 5 100.00 | 5 100.00 |
BJ TOTAL (I) | 42 866.00 | 31 964.00 | 10 902.00 | 42 866.00 |
BT Goods | 562.00 | | 562.00 | 562.00 |
BX Customers and related accounts | 45 611.00 | 24 000.00 | 21 611.00 | 45 611.00 |
BZ Other receivables | 5 786.00 | | 5 786.00 | 5 786.00 |
CD Marketable securities | 1 577.00 | | 1 577.00 | 1 577.00 |
CF Cash and cash equivalents | 106 046.00 | | 106 046.00 | 106 046.00 |
CJ TOTAL (II) | 159 582.00 | 24 000.00 | 135 582.00 | 159 582.00 |
CO Grand total (0 to V) | 202 448.00 | 55 964.00 | 146 484.00 | 202 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DH Retained earnings | 126 629.00 | 145 355.00 | | 126 629.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 099.00 | -18 727.00 | | -17 099.00 |
DL TOTAL (I) | 117 999.00 | 135 099.00 | | 117 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292.00 | 292.00 | | 292.00 |
DW Advances and down payments received on current orders | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 9 965.00 | 11 893.00 | | 9 965.00 |
DY Tax and social security liabilities | 8 228.00 | 15 180.00 | | 8 228.00 |
EC TOTAL (IV) | 28 484.00 | 37 364.00 | | 28 484.00 |
EE Grand total (I to V) | 146 484.00 | 172 463.00 | | 146 484.00 |
EG Accrued income and payables due within one year | 18 484.00 | 37 364.00 | | 18 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 110 019.00 | | 110 019.00 | 110 019.00 |
FJ Net sales | 110 019.00 | | 110 019.00 | 110 019.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 629.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 110 652.00 | |
FS Purchases of goods (including customs duties) | | | 67.00 | |
FT Inventory change (goods) | | | 63.00 | |
FW Other purchases and external expenses | | | 60 299.00 | |
FX Taxes, duties, and similar payments | | | 3 385.00 | |
FY Salaries and Wages | | | 45 600.00 | |
FZ Social Security Contributions | | | 12 486.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 697.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 127 616.00 | |
GG - OPERATING RESULT (I - II) | | | -16 964.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 629.00 | | | 629.00 |
HA Exceptional income from management transactions | | 197.00 | | |
HD Total exceptional income (VII) | | 197.00 | | |
HE Exceptional expenses on management operations | 135.00 | 20 794.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 20 794.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -20 597.00 | | -135.00 |
HK Income tax | | 365.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 652.00 | 164 871.00 | | 110 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 751.00 | 183 598.00 | | 127 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 099.00 | -18 727.00 | | -17 099.00 |
| |
| 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 | 43 582.00 | | | 43 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 100.00 | |
I4 DECREASES Grand Total | | 716.00 | 42 866.00 | |
IY DECREASES Total Tangible Fixed Assets | | 716.00 | 37 766.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 482.00 | | | 38 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 100.00 | | | 5 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 265.00 | 5 697.00 | | 26 265.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 269.00 | 5 697.00 | | 26 269.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 24 000.00 | | | 24 000.00 |
7B Total provisions for depreciation | 24 000.00 | | | 24 000.00 |
7C Grand total | 24 000.00 | | | 24 000.00 |
| |
| 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 | 9 965.00 | 9 965.00 | | 9 965.00 |
8C Staff and Related Accounts | 2 709.00 | 2 709.00 | | 2 709.00 |
8D Social Security and Other Social Organizations | 5 519.00 | 5 519.00 | | 5 519.00 |
UT Other financial assets | 5 100.00 | 5 100.00 | | 5 100.00 |
UX Other trade receivables | 45 611.00 | 45 611.00 | | 45 611.00 |
VB VAT | 4 240.00 | 4 240.00 | | 4 240.00 |
VI Group and Associates | 292.00 | 292.00 | | 292.00 |
VM Income taxes | 316.00 | 316.00 | | 316.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 229.00 | 1 229.00 | | 1 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 497.00 | 56 497.00 | | 56 497.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 484.00 | 18 484.00 | | 18 484.00 |
| |
| 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 | 2 290.00 | 1 511.00 | | 2 290.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 060.00 | -1 292.00 | | 6 060.00 |
ST Other accounts | 36 510.00 | 40 945.00 | | 36 510.00 |
XQ Rental, rental and co-ownership charges | 19 085.00 | 20 711.00 | | 19 085.00 |
YT Subcontracting | -1 356.00 | | | -1 356.00 |
YW Business tax | 1 095.00 | | | 1 095.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 385.00 | 1 511.00 | | 3 385.00 |
YZ Total deductible VAT on goods and services | 11 076.00 | | | 11 076.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 60 299.00 | 60 365.00 | | 60 299.00 |
