| |
| 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 | 6 954.00 | 4 490.00 | 2 464.00 | 6 954.00 |
AT Other tangible assets | 6 472.00 | 3 355.00 | 3 117.00 | 6 472.00 |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 15 226.00 | 7 845.00 | 7 381.00 | 15 226.00 |
BT Goods | 7 506.00 | | 7 506.00 | 7 506.00 |
BX Customers and related accounts | 5 101.00 | | 5 101.00 | 5 101.00 |
BZ Other receivables | 984.00 | | 984.00 | 984.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 4 426.00 | | 4 426.00 | 4 426.00 |
CJ TOTAL (II) | 18 032.00 | | 18 032.00 | 18 032.00 |
CO Grand total (0 to V) | 33 257.00 | 7 845.00 | 25 412.00 | 33 257.00 |
CP Shares due in less than one year | 1 800.00 | | | 1 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -217.00 | | | -217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161.00 | -217.00 | | 161.00 |
DL TOTAL (I) | 944.00 | 783.00 | | 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 922.00 | 10 468.00 | | 9 922.00 |
DX Trade payables and related accounts | 13 550.00 | 8 408.00 | | 13 550.00 |
DY Tax and social security liabilities | 996.00 | | | 996.00 |
EC TOTAL (IV) | 24 468.00 | 18 876.00 | | 24 468.00 |
EE Grand total (I to V) | 25 412.00 | 19 659.00 | | 25 412.00 |
EG Accrued income and payables due within one year | 24 468.00 | 18 876.00 | | 24 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 450.00 | | 64 450.00 | 64 450.00 |
FJ Net sales | 64 450.00 | | 64 450.00 | 64 450.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 64 462.00 | |
FS Purchases of goods (including customs duties) | | | 28 100.00 | |
FT Inventory change (goods) | | | -5 156.00 | |
FU Purchases of raw materials and other supplies | | | 460.00 | |
FW Other purchases and external expenses | | | 34 815.00 | |
FX Taxes, duties, and similar payments | | | 1 589.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 275.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 64 114.00 | |
GG - OPERATING RESULT (I - II) | | | 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 167.00 | 5.00 | | 167.00 |
HH Total exceptional expenses (VIII) | 167.00 | 5.00 | | 167.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -167.00 | -5.00 | | -167.00 |
HK Income tax | 20.00 | | | 20.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 462.00 | 44 490.00 | | 64 462.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 301.00 | 44 707.00 | | 64 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161.00 | -217.00 | | 161.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | | |
9Z Other taxes, duties, and similar payments | 882.00 | 383.00 | | 882.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 745.00 | 3 635.00 | | 2 745.00 |
ST Other accounts | 20 783.00 | 13 307.00 | | 20 783.00 |
XQ Rental, rental and co-ownership charges | 11 287.00 | 7 154.00 | | 11 287.00 |
YW Business tax | 707.00 | | | 707.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 589.00 | 383.00 | | 1 589.00 |
YY Amount of VAT collected | 12 890.00 | 9 905.00 | | 12 890.00 |
YZ Total deductible VAT on goods and services | 7 020.00 | 4 822.00 | | 7 020.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 815.00 | 24 095.00 | | 34 815.00 |
