| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 300.00 | 1 926.00 | 374.00 | 2 300.00 |
AR Technical installations, industrial equipment and tools | 1 416.00 | 1 416.00 | | 1 416.00 |
AT Other tangible assets | 5 851.00 | 5 851.00 | | 5 851.00 |
BJ TOTAL (I) | 9 567.00 | 9 193.00 | 374.00 | 9 567.00 |
BX Customers and related accounts | 527.00 | 489.00 | 38.00 | 527.00 |
BZ Other receivables | 127 324.00 | | 127 324.00 | 127 324.00 |
CF Cash and cash equivalents | 1 343.00 | | 1 343.00 | 1 343.00 |
CJ TOTAL (II) | 129 194.00 | 489.00 | 128 705.00 | 129 194.00 |
CO Grand total (0 to V) | 138 761.00 | 9 682.00 | 129 079.00 | 138 761.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 89 400.00 | | | 89 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 504.00 | | | -17 504.00 |
DL TOTAL (I) | 80 696.00 | | | 80 696.00 |
DW Advances and down payments received on current orders | 7 439.00 | | | 7 439.00 |
DX Trade payables and related accounts | 38 413.00 | | | 38 413.00 |
DY Tax and social security liabilities | 2 531.00 | | | 2 531.00 |
EC TOTAL (IV) | 48 383.00 | | | 48 383.00 |
EE Grand total (I to V) | 129 079.00 | | | 129 079.00 |
EG Accrued income and payables due within one year | 48 383.00 | | | 48 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 76 590.00 | | 76 590.00 | 76 590.00 |
FJ Net sales | 76 590.00 | | 76 590.00 | 76 590.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 694.00 | |
FQ Other income | | | 528.00 | |
FR Total operating income (I) | | | 79 812.00 | |
FU Purchases of raw materials and other supplies | | | 45.00 | |
FV Inventory change (raw materials and supplies) | | | 397.00 | |
FW Other purchases and external expenses | | | 89 151.00 | |
FX Taxes, duties, and similar payments | | | 5 424.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 164.00 | |
GE Other Expenses | | | 2 136.00 | |
GF Total Operating Expenses (II) | | | 97 317.00 | |
GG - OPERATING RESULT (I - II) | | | -17 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 504.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 812.00 | | | 79 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 317.00 | | | 97 317.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 504.00 | | | -17 504.00 |
| |
| 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 | 9 567.00 | | | 9 567.00 |
I4 DECREASES Grand Total | | | 9 567.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 567.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 567.00 | | | 9 567.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 029.00 | 164.00 | | 9 029.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 029.00 | 164.00 | | 9 029.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 489.00 | | | 489.00 |
7B Total provisions for depreciation | 489.00 | | | 489.00 |
7C Grand total | 489.00 | | | 489.00 |
| |
| 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 | 38 413.00 | 38 413.00 | | 38 413.00 |
VA Doubtful or disputed receivables | 527.00 | 527.00 | | 527.00 |
VB VAT | 21 381.00 | 21 381.00 | | 21 381.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 386.00 | 2 386.00 | | 2 386.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 105 943.00 | 105 943.00 | | 105 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 851.00 | 127 851.00 | | 127 851.00 |
VW VAT | 145.00 | 145.00 | | 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 943.00 | 40 943.00 | | 40 943.00 |
| |
| 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) | 22 550.00 | | | 22 550.00 |
ST Other accounts | 13 143.00 | | | 13 143.00 |
XQ Rental, rental and co-ownership charges | 34 482.00 | | | 34 482.00 |
YU External personnel | 18 976.00 | | | 18 976.00 |
YW Business tax | 5 424.00 | | | 5 424.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 424.00 | | | 5 424.00 |
YY Amount of VAT collected | 7 836.00 | | | 7 836.00 |
YZ Total deductible VAT on goods and services | 11 877.00 | | | 11 877.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 89 151.00 | | | 89 151.00 |
