| |
| 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 | 32 702.00 | 12 086.00 | 20 616.00 | 32 702.00 |
AT Other tangible assets | 77 419.00 | 10 488.00 | 66 930.00 | 77 419.00 |
BJ TOTAL (I) | 110 143.00 | 22 574.00 | 87 568.00 | 110 143.00 |
BL Raw materials, supplies | 2 424.00 | | 2 424.00 | 2 424.00 |
BX Customers and related accounts | 2 563.00 | | 2 563.00 | 2 563.00 |
BZ Other receivables | 9 200.00 | | 9 200.00 | 9 200.00 |
CF Cash and cash equivalents | 13 111.00 | | 13 111.00 | 13 111.00 |
CJ TOTAL (II) | 27 297.00 | | 27 297.00 | 27 297.00 |
CO Grand total (0 to V) | 137 440.00 | 22 574.00 | 114 865.00 | 137 440.00 |
CU Other investments | 22.00 | | 22.00 | 22.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -90 366.00 | -21 807.00 | | -90 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 083.00 | -68 559.00 | | -57 083.00 |
DL TOTAL (I) | -97 449.00 | -40 366.00 | | -97 449.00 |
DU Loans and Debts from Credit Institutions (3) | 67 023.00 | | | 67 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 242.00 | 40.00 | | 242.00 |
DX Trade payables and related accounts | 11 702.00 | 1 963.00 | | 11 702.00 |
DY Tax and social security liabilities | 10 375.00 | 4 076.00 | | 10 375.00 |
EA Other liabilities | 122 972.00 | 153 122.00 | | 122 972.00 |
EC TOTAL (IV) | 212 314.00 | 159 202.00 | | 212 314.00 |
EE Grand total (I to V) | 114 865.00 | 118 836.00 | | 114 865.00 |
EG Accrued income and payables due within one year | 152 278.00 | 159 202.00 | | 152 278.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 100 758.00 | | 100 758.00 | 100 758.00 |
FG Production sold - services | 235.00 | | 235.00 | 235.00 |
FJ Net sales | 100 993.00 | | 100 993.00 | 100 993.00 |
FO Operating subsidies | | | 9 583.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 110 576.00 | |
FU Purchases of raw materials and other supplies | | | 52 114.00 | |
FV Inventory change (raw materials and supplies) | | | -1 611.00 | |
FW Other purchases and external expenses | | | 34 340.00 | |
FX Taxes, duties, and similar payments | | | 1 105.00 | |
FY Salaries and Wages | | | 56 924.00 | |
FZ Social Security Contributions | | | 3 193.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 722.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 160 787.00 | |
GG - OPERATING RESULT (I - II) | | | -50 211.00 | |
GL Other interest and similar income | | | 24.00 | |
GP Total financial income (V) | | | 24.00 | |
GR Interest and similar expenses | | | 395.00 | |
GU Total financial expenses (VI) | | | 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 410.00 | | |
HA Exceptional income from management transactions | | 47.00 | | |
HD Total exceptional income (VII) | | 47.00 | | |
HE Exceptional expenses on management operations | 6 500.00 | | | 6 500.00 |
HH Total exceptional expenses (VIII) | 6 500.00 | | | 6 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 500.00 | 47.00 | | -6 500.00 |
HK Income tax | | -120.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 599.00 | 33 888.00 | | 110 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 683.00 | 102 447.00 | | 167 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 083.00 | -68 559.00 | | -57 083.00 |
| |
| 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 | 94 413.00 | | 15 730.00 | 94 413.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22.00 | |
I4 DECREASES Grand Total | | | 110 143.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 110 121.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 94 391.00 | | 15 730.00 | 94 391.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22.00 | | | 22.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 852.00 | 14 722.00 | | 7 852.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 852.00 | 14 722.00 | | 7 852.00 |
| |
| 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 | 11 702.00 | 11 702.00 | | 11 702.00 |
8D Social Security and Other Social Organizations | 5 910.00 | 5 910.00 | | 5 910.00 |
8K Other liabilities (including liabilities related to repo transactions) | 122 972.00 | 122 972.00 | | 122 972.00 |
UX Other trade receivables | 2 563.00 | 2 563.00 | | 2 563.00 |
VB VAT | 4 761.00 | 4 761.00 | | 4 761.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 66 992.00 | 6 956.00 | 28 350.00 | 66 992.00 |
VI Group and Associates | 242.00 | 242.00 | | 242.00 |
VJ Loans taken out during the year | 71 600.00 | | | 71 600.00 |
VK Loans repaid during the year | 4 608.00 | | | 4 608.00 |
VM Income taxes | 120.00 | 120.00 | | 120.00 |
VP Miscellaneous | 4 319.00 | 4 319.00 | | 4 319.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 072.00 | 1 072.00 | | 1 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 763.00 | 11 763.00 | | 11 763.00 |
VW VAT | 3 393.00 | 3 393.00 | | 3 393.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 314.00 | 152 278.00 | 28 350.00 | 212 314.00 |
| |
| 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 | 1 105.00 | 483.00 | | 1 105.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 684.00 | 3 717.00 | | 2 684.00 |
ST Other accounts | 12 228.00 | 10 223.00 | | 12 228.00 |
XQ Rental, rental and co-ownership charges | 11 213.00 | 5 803.00 | | 11 213.00 |
YT Subcontracting | 8 092.00 | | | 8 092.00 |
YV Retrocessions of fees, commissions and brokerage | 122.00 | 111.00 | | 122.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 105.00 | 483.00 | | 1 105.00 |
YY Amount of VAT collected | 5 883.00 | 1 014.00 | | 5 883.00 |
YZ Total deductible VAT on goods and services | 7 495.00 | 5 945.00 | | 7 495.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 340.00 | 19 855.00 | | 34 340.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
