| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 406.00 | 22 406.00 | | 22 406.00 |
BH Other financial assets | | | 32.00 | |
BJ TOTAL (I) | | | 32.00 | |
BX Customers and related accounts | | | 14 409.00 | |
BZ Other receivables | | | 830.00 | |
CD Marketable securities | | | 67 000.00 | |
CF Cash and cash equivalents | | | 7 734.00 | |
CJ TOTAL (II) | | | 89 973.00 | |
CO Grand total (0 to V) | | | 90 005.00 | |
CP Shares due in less than one year | 32.00 | | | 32.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 95 254.00 | | | 95 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 048.00 | | | -26 048.00 |
DL TOTAL (I) | 77 591.00 | | | 77 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 156.00 | | | 7 156.00 |
DX Trade payables and related accounts | 84.00 | | | 84.00 |
DY Tax and social security liabilities | 4 275.00 | | | 4 275.00 |
EA Other liabilities | 900.00 | | | 900.00 |
EC TOTAL (IV) | 12 414.00 | | | 12 414.00 |
EE Grand total (I to V) | 90 005.00 | | | 90 005.00 |
EG Accrued income and payables due within one year | 12 414.00 | | | 12 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 219.00 | | 24 219.00 | 24 219.00 |
FJ Net sales | 24 219.00 | | 24 219.00 | 24 219.00 |
FQ Other income | | | 2 520.00 | |
FR Total operating income (I) | | | 26 739.00 | |
FW Other purchases and external expenses | | | 29 680.00 | |
FX Taxes, duties, and similar payments | | | 371.00 | |
FY Salaries and Wages | | | 15 600.00 | |
FZ Social Security Contributions | | | 7 014.00 | |
GE Other Expenses | | | 140.00 | |
GF Total Operating Expenses (II) | | | 52 805.00 | |
GG - OPERATING RESULT (I - II) | | | -26 066.00 | |
GN Positive exchange differences | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 014.00 | | | 7 014.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 757.00 | | | 26 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 805.00 | | | 52 805.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 048.00 | | | -26 048.00 |
| |
| 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 | 22 438.00 | | | 22 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32.00 | |
I4 DECREASES Grand Total | | | 22 438.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 406.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 406.00 | | | 22 406.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32.00 | | | 32.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 406.00 | | | 22 406.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 406.00 | | | 22 406.00 |
| |
| 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 | 84.00 | 84.00 | | 84.00 |
8C Staff and Related Accounts | 1 300.00 | 1 300.00 | | 1 300.00 |
8D Social Security and Other Social Organizations | 40.00 | 40.00 | | 40.00 |
8E Income Taxes | 610.00 | 610.00 | | 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 900.00 | 900.00 | | 900.00 |
UT Other financial assets | 32.00 | 32.00 | | 32.00 |
UX Other trade receivables | 11 041.00 | 11 041.00 | | 11 041.00 |
VA Doubtful or disputed receivables | 3 367.00 | 3 367.00 | | 3 367.00 |
VB VAT | 830.00 | 830.00 | | 830.00 |
VI Group and Associates | 7 156.00 | 7 156.00 | | 7 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 271.00 | 15 271.00 | | 15 271.00 |
VW VAT | 3 625.00 | 3 625.00 | | 3 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 414.00 | 12 414.00 | | 12 414.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 836.00 | | | 836.00 |
ST Other accounts | 24 271.00 | | | 24 271.00 |
XQ Rental, rental and co-ownership charges | 4 573.00 | | | 4 573.00 |
YW Business tax | 371.00 | | | 371.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 371.00 | | | 371.00 |
YY Amount of VAT collected | 3 275.00 | | | 3 275.00 |
YZ Total deductible VAT on goods and services | 3 552.00 | | | 3 552.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 29 680.00 | | | 29 680.00 |
