| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 384.00 | 384.00 | | 384.00 |
AJ Other Intangible Assets | 21 700.00 | 15 481.00 | 6 219.00 | 21 700.00 |
AR Technical installations, industrial equipment and tools | 71 978.00 | 51 351.00 | 20 627.00 | 71 978.00 |
AT Other tangible assets | 115 655.00 | 81 103.00 | 34 552.00 | 115 655.00 |
BH Other financial assets | 124.00 | | 124.00 | 124.00 |
BJ TOTAL (I) | 209 841.00 | 148 319.00 | 61 522.00 | 209 841.00 |
BT Goods | 2 004.00 | | 2 004.00 | 2 004.00 |
BX Customers and related accounts | 196.00 | | 196.00 | 196.00 |
BZ Other receivables | 10 866.00 | | 10 866.00 | 10 866.00 |
CF Cash and cash equivalents | 88 817.00 | | 88 817.00 | 88 817.00 |
CJ TOTAL (II) | 101 883.00 | | 101 883.00 | 101 883.00 |
CO Grand total (0 to V) | 311 724.00 | 148 319.00 | 163 405.00 | 311 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 114 000.00 | | | 114 000.00 |
DH Retained earnings | -421 331.00 | | | -421 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -85 041.00 | | | -85 041.00 |
DL TOTAL (I) | -392 372.00 | | | -392 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 540 136.00 | | | 540 136.00 |
DX Trade payables and related accounts | 8 937.00 | | | 8 937.00 |
DY Tax and social security liabilities | 6 704.00 | | | 6 704.00 |
EC TOTAL (IV) | 555 777.00 | | | 555 777.00 |
EE Grand total (I to V) | 163 405.00 | | | 163 405.00 |
EG Accrued income and payables due within one year | 15 641.00 | | | 15 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 148 261.00 | | 148 261.00 | 148 261.00 |
FJ Net sales | 148 261.00 | | 148 261.00 | 148 261.00 |
FQ Other income | | | 199.00 | |
FR Total operating income (I) | | | 148 460.00 | |
FS Purchases of goods (including customs duties) | | | 74 129.00 | |
FT Inventory change (goods) | | | 436.00 | |
FW Other purchases and external expenses | | | 94 854.00 | |
FX Taxes, duties, and similar payments | | | 1 005.00 | |
FY Salaries and Wages | | | 36 989.00 | |
FZ Social Security Contributions | | | 6 379.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 784.00 | |
GE Other Expenses | | | 132.00 | |
GF Total Operating Expenses (II) | | | 234 708.00 | |
GG - OPERATING RESULT (I - II) | | | -86 248.00 | |
GL Other interest and similar income | | | 1 207.00 | |
GP Total financial income (V) | | | 1 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -85 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 149 667.00 | | | 149 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 708.00 | | | 234 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -85 041.00 | | | -85 041.00 |
| |
| 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 | 209 840.00 | | | 209 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 123.00 | |
I4 DECREASES Grand Total | | | 209 840.00 | |
IO DECREASES Total including other intangible assets | | | 22 084.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 187 633.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 084.00 | | | 22 084.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 187 633.00 | | | 187 633.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 123.00 | | | 123.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 535.00 | 20 785.00 | | 127 535.00 |
PE DEPRECIATION Total including other intangible assets | 13 695.00 | 2 170.00 | | 13 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 840.00 | 18 615.00 | | 113 840.00 |
| |
| 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 | 8 937.00 | 8 937.00 | | 8 937.00 |
8C Staff and Related Accounts | 2 535.00 | 2 535.00 | | 2 535.00 |
8D Social Security and Other Social Organizations | 4 058.00 | 4 058.00 | | 4 058.00 |
UT Other financial assets | 124.00 | | 124.00 | 124.00 |
UX Other trade receivables | 196.00 | 196.00 | | 196.00 |
VB VAT | 9 165.00 | 9 165.00 | | 9 165.00 |
VI Group and Associates | 540 136.00 | | 540 136.00 | 540 136.00 |
VQ Other Taxes, Duties, and Similar Debts | 111.00 | 111.00 | | 111.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 701.00 | 1 701.00 | | 1 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 186.00 | 11 062.00 | 124.00 | 11 186.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 555 777.00 | 15 641.00 | 540 136.00 | 555 777.00 |
| |
| 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 | 204.00 | | | 204.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 987.00 | | | 7 987.00 |
ST Other accounts | 13 513.00 | | | 13 513.00 |
XQ Rental, rental and co-ownership charges | 42 013.00 | | | 42 013.00 |
YU External personnel | 31 054.00 | | | 31 054.00 |
YV Retrocessions of fees, commissions and brokerage | 287.00 | | | 287.00 |
YW Business tax | 801.00 | | | 801.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 005.00 | | | 1 005.00 |
YY Amount of VAT collected | 10 549.00 | | | 10 549.00 |
YZ Total deductible VAT on goods and services | 22 695.00 | | | 22 695.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 94 854.00 | | | 94 854.00 |
