| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 000.00 | | 16 000.00 | 16 000.00 |
AR Technical installations, industrial equipment and tools | 37 430.00 | 13 251.00 | 24 178.00 | 37 430.00 |
BJ TOTAL (I) | 53 430.00 | 13 251.00 | 40 178.00 | 53 430.00 |
BZ Other receivables | 6 584.00 | | 6 584.00 | 6 584.00 |
CF Cash and cash equivalents | 7 088.00 | | 7 088.00 | 7 088.00 |
CJ TOTAL (II) | 13 672.00 | | 13 672.00 | 13 672.00 |
CO Grand total (0 to V) | 67 102.00 | 13 251.00 | 53 851.00 | 67 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 106.00 | | | 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 532.00 | | | 1 532.00 |
DK Regulated provisions | 7 873.00 | | | 7 873.00 |
DL TOTAL (I) | 10 612.00 | | | 10 612.00 |
DU Loans and Debts from Credit Institutions (3) | 22 941.00 | | | 22 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 399.00 | | | 19 399.00 |
DX Trade payables and related accounts | 595.00 | | | 595.00 |
DY Tax and social security liabilities | 270.00 | | | 270.00 |
EA Other liabilities | 34.00 | | | 34.00 |
EC TOTAL (IV) | 43 239.00 | | | 43 239.00 |
EE Grand total (I to V) | 53 851.00 | | | 53 851.00 |
EG Accrued income and payables due within one year | 24 279.00 | | | 24 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 6 256.00 | | 6 256.00 | 6 256.00 |
FJ Net sales | 6 255.00 | | 6 256.00 | 6 255.00 |
FR Total operating income (I) | | | 6 256.00 | |
FW Other purchases and external expenses | | | 1 243.00 | |
FX Taxes, duties, and similar payments | | | 332.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 236.00 | |
GF Total Operating Expenses (II) | | | 3 811.00 | |
GG - OPERATING RESULT (I - II) | | | 2 445.00 | |
GR Interest and similar expenses | | | 553.00 | |
GU Total financial expenses (VI) | | | 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 271.00 | | | 271.00 |
HD Total exceptional income (VII) | 271.00 | | | 271.00 |
HG Exceptional depreciation and provisions | 360.00 | | | 360.00 |
HH Total exceptional expenses (VIII) | 360.00 | | | 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89.00 | | | -89.00 |
HK Income tax | 270.00 | | | 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 527.00 | | | 6 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 994.00 | | | 4 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 532.00 | | | 1 532.00 |
| |
| 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 | 53 430.00 | | | 53 430.00 |
I4 DECREASES Grand Total | | | 53 430.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 430.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 430.00 | | | 53 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 015.00 | 2 236.00 | | 11 015.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 015.00 | 2 236.00 | | 11 015.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 784.00 | 360.00 | 271.00 | 7 784.00 |
7C Grand total | 7 784.00 | 360.00 | 271.00 | 7 784.00 |
UJ - Exceptional | | 360.00 | 271.00 | |
| |
| 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 | 595.00 | 595.00 | | 595.00 |
8E Income Taxes | 270.00 | 270.00 | | 270.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34.00 | 34.00 | | 34.00 |
VB VAT | 499.00 | 499.00 | | 499.00 |
VH Loans with a maturity of more than one year at origin | 22 941.00 | 3 981.00 | 14 985.00 | 22 941.00 |
VI Group and Associates | 19 399.00 | 19 399.00 | | 19 399.00 |
VK Loans repaid during the year | 3 447.00 | | | 3 447.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 085.00 | 6 085.00 | | 6 085.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 584.00 | 6 584.00 | | 6 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 239.00 | 24 279.00 | 14 986.00 | 43 239.00 |
| |
| 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 | 189.00 | | | 189.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 47.00 | | | 47.00 |
ST Other accounts | 996.00 | | | 996.00 |
YU External personnel | 200.00 | | | 200.00 |
YW Business tax | 143.00 | | | 143.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 332.00 | | | 332.00 |
YZ Total deductible VAT on goods and services | 100.00 | | | 100.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 243.00 | | | 1 243.00 |
