| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 884.00 | 723.00 | 1 161.00 | 1 884.00 |
AT Other tangible assets | 21 140.00 | 16 116.00 | 5 024.00 | 21 140.00 |
BJ TOTAL (I) | 23 024.00 | 16 839.00 | 6 185.00 | 23 024.00 |
BL Raw materials, supplies | 7 377.00 | | 7 377.00 | 7 377.00 |
BX Customers and related accounts | 19 458.00 | 3 383.00 | 16 075.00 | 19 458.00 |
BZ Other receivables | 2 651.00 | | 2 651.00 | 2 651.00 |
CF Cash and cash equivalents | 9 215.00 | | 9 215.00 | 9 215.00 |
CJ TOTAL (II) | 38 702.00 | 3 383.00 | 35 319.00 | 38 702.00 |
CO Grand total (0 to V) | 61 725.00 | 20 222.00 | 41 503.00 | 61 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 23 190.00 | 35 629.00 | | 23 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 093.00 | -11 439.00 | | -17 093.00 |
DL TOTAL (I) | 17 098.00 | 35 190.00 | | 17 098.00 |
DU Loans and Debts from Credit Institutions (3) | 3 041.00 | 6 054.00 | | 3 041.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 296.00 | 90.00 | | 2 296.00 |
DW Advances and down payments received on current orders | 7 324.00 | 569.00 | | 7 324.00 |
DX Trade payables and related accounts | 6 863.00 | 8 338.00 | | 6 863.00 |
DY Tax and social security liabilities | 1 007.00 | 2 470.00 | | 1 007.00 |
EA Other liabilities | 3 874.00 | | | 3 874.00 |
EC TOTAL (IV) | 24 406.00 | 17 521.00 | | 24 406.00 |
EE Grand total (I to V) | 41 503.00 | 52 711.00 | | 41 503.00 |
EG Accrued income and payables due within one year | 24 406.00 | 14 480.00 | | 24 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 640.00 | | 7 640.00 | 7 640.00 |
FG Production sold - services | 94 325.00 | | 94 325.00 | 94 325.00 |
FJ Net sales | 101 966.00 | | 101 966.00 | 101 966.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 78.00 | |
FR Total operating income (I) | | | 102 044.00 | |
FS Purchases of goods (including customs duties) | | | 6 352.00 | |
FU Purchases of raw materials and other supplies | | | 53 575.00 | |
FV Inventory change (raw materials and supplies) | | | 4 195.00 | |
FW Other purchases and external expenses | | | 39 648.00 | |
FX Taxes, duties, and similar payments | | | 532.00 | |
FY Salaries and Wages | | | 7 941.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 823.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 27.00 | |
GF Total Operating Expenses (II) | | | 119 094.00 | |
GG - OPERATING RESULT (I - II) | | | -17 051.00 | |
GR Interest and similar expenses | | | 42.00 | |
GU Total financial expenses (VI) | | | 42.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 167.00 | | |
HH Total exceptional expenses (VIII) | | 167.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -167.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 102 044.00 | 147 192.00 | | 102 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 136.00 | 158 631.00 | | 119 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 093.00 | -11 439.00 | | -17 093.00 |
| |
| 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 | 23 636.00 | | 1 884.00 | 23 636.00 |
I4 DECREASES Grand Total | | 2 496.00 | 23 024.00 | |
IO DECREASES Total including other intangible assets | | 1 556.00 | 1 884.00 | |
IY DECREASES Total Tangible Fixed Assets | | 940.00 | 21 140.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 556.00 | | 1 884.00 | 1 556.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 080.00 | | | 22 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 512.00 | 6 823.00 | 2 496.00 | 12 512.00 |
PE DEPRECIATION Total including other intangible assets | 741.00 | 1 538.00 | 1 556.00 | 741.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 771.00 | 5 285.00 | 940.00 | 11 771.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 383.00 | | | 3 383.00 |
7B Total provisions for depreciation | 3 383.00 | | | 3 383.00 |
7C Grand total | 3 383.00 | | | 3 383.00 |
| |
| 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 | 6 863.00 | 6 863.00 | | 6 863.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 874.00 | 3 874.00 | | 3 874.00 |
UX Other trade receivables | 15 443.00 | 15 443.00 | | 15 443.00 |
VA Doubtful or disputed receivables | 4 015.00 | 4 015.00 | | 4 015.00 |
VB VAT | 2 651.00 | 2 651.00 | | 2 651.00 |
VH Loans with a maturity of more than one year at origin | 3 041.00 | 3 041.00 | | 3 041.00 |
VI Group and Associates | 2 296.00 | 2 296.00 | | 2 296.00 |
VK Loans repaid during the year | 3 013.00 | | | 3 013.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 109.00 | 22 109.00 | | 22 109.00 |
VW VAT | 1 007.00 | 1 007.00 | | 1 007.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 081.00 | 17 081.00 | | 17 081.00 |
| |
| 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 | | 1 668.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 180.00 | 2 270.00 | | 2 180.00 |
ST Other accounts | 28 382.00 | 43 014.00 | | 28 382.00 |
XQ Rental, rental and co-ownership charges | 8 136.00 | 8 136.00 | | 8 136.00 |
YT Subcontracting | | 1 583.00 | | |
YV Retrocessions of fees, commissions and brokerage | 950.00 | | | 950.00 |
YW Business tax | 532.00 | 631.00 | | 532.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 532.00 | 2 299.00 | | 532.00 |
YY Amount of VAT collected | 12 731.00 | 18 611.00 | | 12 731.00 |
YZ Total deductible VAT on goods and services | 15 428.00 | 19 342.00 | | 15 428.00 |
ZE Dividends | 1 000.00 | | | 1 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 648.00 | 55 002.00 | | 39 648.00 |
