| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 451.00 | 451.00 | | 451.00 |
AT Other tangible assets | 6 235.00 | 6 235.00 | | 6 235.00 |
BH Other financial assets | 3 283.00 | | 3 283.00 | 3 283.00 |
BJ TOTAL (I) | 9 970.00 | 6 687.00 | 3 283.00 | 9 970.00 |
BX Customers and related accounts | 25 847.00 | 3 779.00 | 22 069.00 | 25 847.00 |
BZ Other receivables | 461.00 | | 461.00 | 461.00 |
CD Marketable securities | 1 046.00 | | 1 046.00 | 1 046.00 |
CF Cash and cash equivalents | 58 907.00 | | 58 907.00 | 58 907.00 |
CH Prepaid expenses | 597.00 | | 597.00 | 597.00 |
CJ TOTAL (II) | 86 857.00 | 3 779.00 | 83 079.00 | 86 857.00 |
CO Grand total (0 to V) | 96 827.00 | 10 466.00 | 86 362.00 | 96 827.00 |
CP Shares due in less than one year | 3 283.00 | | | 3 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 51 179.00 | 2 089.00 | | 51 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -178.00 | 49 091.00 | | -178.00 |
DL TOTAL (I) | 59 802.00 | 59 979.00 | | 59 802.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 838.00 | 4 712.00 | | 2 838.00 |
DX Trade payables and related accounts | 2 302.00 | 2 619.00 | | 2 302.00 |
DY Tax and social security liabilities | 21 421.00 | 8 680.00 | | 21 421.00 |
EC TOTAL (IV) | 26 560.00 | 16 011.00 | | 26 560.00 |
EE Grand total (I to V) | 86 362.00 | 75 991.00 | | 86 362.00 |
EG Accrued income and payables due within one year | 26 560.00 | 16 011.00 | | 26 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 036.00 | | 147 036.00 | 147 036.00 |
FJ Net sales | 147 036.00 | | 147 036.00 | 147 036.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 150 041.00 | |
FW Other purchases and external expenses | | | 45 509.00 | |
FX Taxes, duties, and similar payments | | | 4 360.00 | |
FY Salaries and Wages | | | 65 805.00 | |
FZ Social Security Contributions | | | 30 870.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 3 779.00 | |
GF Total Operating Expenses (II) | | | 150 323.00 | |
GG - OPERATING RESULT (I - II) | | | -282.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 95.00 | | |
A2 TOTAL ASSETS | 27 839.00 | 21 085.00 | | 27 839.00 |
HA Exceptional income from management transactions | 102.00 | 153.00 | | 102.00 |
HD Total exceptional income (VII) | 102.00 | 153.00 | | 102.00 |
HE Exceptional expenses on management operations | | 180.00 | | |
HH Total exceptional expenses (VIII) | | 180.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 102.00 | -27.00 | | 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 145.00 | 182 960.00 | | 150 145.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 323.00 | 133 870.00 | | 150 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -178.00 | 49 091.00 | | -178.00 |
| |
| 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 | 9 970.00 | | | 9 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 283.00 | |
I4 DECREASES Grand Total | | | 9 970.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | 3.00 | 1.00 |
IO DECREASES Total including other intangible assets | | | 451.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 235.00 | |
KD ACQUISITIONS Total including other intangible assets | 451.00 | | | 451.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 235.00 | | | 6 235.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 283.00 | | | 3 283.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 687.00 | | | 6 687.00 |
PE DEPRECIATION Total including other intangible assets | 451.00 | | | 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 235.00 | | | 6 235.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 3 779.00 | | |
7B Total provisions for depreciation | | 3 779.00 | | |
7C Grand total | | 3 779.00 | | |
| |
| 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 | 2 302.00 | 2 302.00 | | 2 302.00 |
8D Social Security and Other Social Organizations | 15 896.00 | 15 896.00 | | 15 896.00 |
UT Other financial assets | 3 283.00 | 3 283.00 | | 3 283.00 |
UX Other trade receivables | 10 732.00 | 10 732.00 | | 10 732.00 |
VA Doubtful or disputed receivables | 15 115.00 | 15 115.00 | | 15 115.00 |
VB VAT | 461.00 | 461.00 | | 461.00 |
VI Group and Associates | 2 838.00 | 2 838.00 | | 2 838.00 |
VS Prepaid expenses | 597.00 | 597.00 | | 597.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 188.00 | 30 188.00 | | 30 188.00 |
VW VAT | 5 525.00 | 5 525.00 | | 5 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 560.00 | 26 560.00 | | 26 560.00 |
| |
| 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 | 3 186.00 | 7 276.00 | | 3 186.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 683.00 | 4 264.00 | | 4 683.00 |
ST Other accounts | 21 443.00 | 28 216.00 | | 21 443.00 |
XQ Rental, rental and co-ownership charges | 19 259.00 | 18 896.00 | | 19 259.00 |
YU External personnel | 124.00 | 3 493.00 | | 124.00 |
YW Business tax | 1 174.00 | 1 582.00 | | 1 174.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 360.00 | 8 858.00 | | 4 360.00 |
YY Amount of VAT collected | 29 407.00 | 36 528.00 | | 29 407.00 |
YZ Total deductible VAT on goods and services | 27 671.00 | 8 317.00 | | 27 671.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45 509.00 | 54 868.00 | | 45 509.00 |
| |
| 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 |
