| |
| 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 | 2 574.00 | 2 574.00 | | 2 574.00 |
AT Other tangible assets | 15 618.00 | 12 793.00 | 2 825.00 | 15 618.00 |
BH Other financial assets | 901.00 | | 901.00 | 901.00 |
BJ TOTAL (I) | 19 094.00 | 15 368.00 | 3 726.00 | 19 094.00 |
BX Customers and related accounts | 5 182.00 | | 5 182.00 | 5 182.00 |
BZ Other receivables | 1 009.00 | | 1 009.00 | 1 009.00 |
CH Prepaid expenses | 417.00 | | 417.00 | 417.00 |
CJ TOTAL (II) | 6 609.00 | | 6 609.00 | 6 609.00 |
CO Grand total (0 to V) | 25 703.00 | 15 368.00 | 10 335.00 | 25 703.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DE Statutory or contractual reserves | 66 877.00 | | | 66 877.00 |
DH Retained earnings | -85 461.00 | | | -85 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70 835.00 | | | -70 835.00 |
DL TOTAL (I) | -58 669.00 | | | -58 669.00 |
DU Loans and Debts from Credit Institutions (3) | 638.00 | | | 638.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 006.00 | | | 30 006.00 |
DX Trade payables and related accounts | 13 970.00 | | | 13 970.00 |
DY Tax and social security liabilities | 24 389.00 | | | 24 389.00 |
EC TOTAL (IV) | 69 005.00 | | | 69 005.00 |
EE Grand total (I to V) | 10 335.00 | | | 10 335.00 |
EG Accrued income and payables due within one year | 69 005.00 | | | 69 005.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 638.00 | | | 638.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 487.00 | | 62 487.00 | 62 487.00 |
FJ Net sales | 62 487.00 | | 62 487.00 | 62 487.00 |
FQ Other income | | | 648.00 | |
FR Total operating income (I) | | | 63 135.00 | |
FW Other purchases and external expenses | | | 131 910.00 | |
FX Taxes, duties, and similar payments | | | 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 073.00 | |
GE Other Expenses | | | 22.00 | |
GF Total Operating Expenses (II) | | | 133 688.00 | |
GG - OPERATING RESULT (I - II) | | | -70 552.00 | |
GR Interest and similar expenses | | | 231.00 | |
GU Total financial expenses (VI) | | | 231.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 783.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 52.00 | | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52.00 | | | -52.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 135.00 | | | 63 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 971.00 | | | 133 971.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70 835.00 | | | -70 835.00 |
| |
| 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 | 19 094.00 | | | 19 094.00 |
I3 DECREASES Total Financial Fixed Assets | | | 901.00 | |
I4 DECREASES Grand Total | | | 19 094.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 193.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 193.00 | | | 18 193.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 901.00 | | | 901.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 294.00 | 1 073.00 | | 14 294.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 294.00 | 1 073.00 | | 14 294.00 |
| |
| 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 | 13 970.00 | 13 970.00 | | 13 970.00 |
UT Other financial assets | 901.00 | | 901.00 | 901.00 |
UX Other trade receivables | 5 182.00 | 5 182.00 | | 5 182.00 |
VB VAT | 1 009.00 | 1 009.00 | | 1 009.00 |
VG Loans with a maturity of up to one year at origin | 638.00 | 638.00 | | 638.00 |
VI Group and Associates | 30 006.00 | 30 006.00 | | 30 006.00 |
VS Prepaid expenses | 417.00 | 417.00 | | 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 510.00 | 6 609.00 | 901.00 | 7 510.00 |
VW VAT | 24 389.00 | 24 389.00 | | 24 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 005.00 | 69 005.00 | | 69 005.00 |
| |
| 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 | 336.00 | | | 336.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 800.00 | | | 4 800.00 |
ST Other accounts | 15 514.00 | | | 15 514.00 |
XQ Rental, rental and co-ownership charges | 22 982.00 | | | 22 982.00 |
YT Subcontracting | 88 612.00 | | | 88 612.00 |
YW Business tax | 346.00 | | | 346.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 682.00 | | | 682.00 |
YY Amount of VAT collected | 8 530.00 | | | 8 530.00 |
YZ Total deductible VAT on goods and services | 20 425.00 | | | 20 425.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 131 910.00 | | | 131 910.00 |
