| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 11 192.00 | 11 192.00 | | 11 192.00 |
AR Technical installations, industrial equipment and tools | 16 003.00 | 16 003.00 | | 16 003.00 |
AT Other tangible assets | 115 802.00 | 115 802.00 | | 115 802.00 |
BJ TOTAL (I) | 150 670.00 | 150 032.00 | 638.00 | 150 670.00 |
BZ Other receivables | 26 366.00 | | 26 366.00 | 26 366.00 |
CF Cash and cash equivalents | 39 005.00 | | 39 005.00 | 39 005.00 |
CJ TOTAL (II) | 65 370.00 | | 65 370.00 | 65 370.00 |
CO Grand total (0 to V) | 216 040.00 | 150 032.00 | 66 008.00 | 216 040.00 |
CU Other investments | 7 673.00 | 7 035.00 | 638.00 | 7 673.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 1 208.00 | 1 208.00 | | 1 208.00 |
DE Statutory or contractual reserves | 26 356.00 | 26 356.00 | | 26 356.00 |
DH Retained earnings | 23 407.00 | 21 512.00 | | 23 407.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 918.00 | 1 895.00 | | 2 918.00 |
DL TOTAL (I) | 61 512.00 | 58 594.00 | | 61 512.00 |
DY Tax and social security liabilities | 4 094.00 | 4 092.00 | | 4 094.00 |
EA Other liabilities | 402.00 | 12 988.00 | | 402.00 |
EC TOTAL (IV) | 4 496.00 | 17 080.00 | | 4 496.00 |
EE Grand total (I to V) | 66 008.00 | 75 674.00 | | 66 008.00 |
EG Accrued income and payables due within one year | 4 496.00 | 17 080.00 | | 4 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 548.00 | | 58 548.00 | 58 548.00 |
FJ Net sales | 58 548.00 | | 58 548.00 | 58 548.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 295.00 | |
FR Total operating income (I) | | | 60 843.00 | |
FW Other purchases and external expenses | | | 54 287.00 | |
FX Taxes, duties, and similar payments | | | 2 831.00 | |
GF Total Operating Expenses (II) | | | 57 118.00 | |
GG - OPERATING RESULT (I - II) | | | 3 725.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | 300.00 | |
GU Total financial expenses (VI) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 295.00 | 2 293.00 | | 2 295.00 |
HK Income tax | 514.00 | 333.00 | | 514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 851.00 | 60 850.00 | | 60 851.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 932.00 | 58 955.00 | | 57 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 918.00 | 1 895.00 | | 2 918.00 |
| |
| 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 | 150 662.00 | | 8.00 | 150 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 673.00 | |
I4 DECREASES Grand Total | | | 150 670.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 142 997.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 142 997.00 | | | 142 997.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 665.00 | | 8.00 | 7 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 997.00 | | | 142 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 142 997.00 | | | 142 997.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 7 035.00 | | | 7 035.00 |
7C Grand total | 7 035.00 | | | 7 035.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 529.00 | 529.00 | | 529.00 |
8K Other liabilities (including liabilities related to repo transactions) | 402.00 | 402.00 | | 402.00 |
VC Group and associates | 26 366.00 | 26 366.00 | | 26 366.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 366.00 | 26 366.00 | | 26 366.00 |
VW VAT | 3 565.00 | 3 565.00 | | 3 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 496.00 | 4 496.00 | | 4 496.00 |
| |
| 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 | 2 295.00 | 2 293.00 | | 2 295.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 946.00 | 973.00 | | 946.00 |
ST Other accounts | 1 501.00 | 2 019.00 | | 1 501.00 |
XQ Rental, rental and co-ownership charges | 51 840.00 | 52 526.00 | | 51 840.00 |
YW Business tax | 536.00 | 534.00 | | 536.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 831.00 | 2 827.00 | | 2 831.00 |
YY Amount of VAT collected | 11 708.00 | 11 708.00 | | 11 708.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 287.00 | 55 518.00 | | 54 287.00 |
