| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 700.00 | 700.00 | | 700.00 |
AR Technical installations, industrial equipment and tools | 38 256.00 | 32 892.00 | 5 364.00 | 38 256.00 |
AT Other tangible assets | 71 266.00 | 64 094.00 | 7 172.00 | 71 266.00 |
BH Other financial assets | 780.00 | | 780.00 | 780.00 |
BJ TOTAL (I) | 111 002.00 | 97 686.00 | 13 316.00 | 111 002.00 |
BT Goods | 3 600.00 | | 3 600.00 | 3 600.00 |
BX Customers and related accounts | 13 942.00 | | 13 942.00 | 13 942.00 |
BZ Other receivables | 18 167.00 | | 18 167.00 | 18 167.00 |
CF Cash and cash equivalents | 53 873.00 | | 53 873.00 | 53 873.00 |
CH Prepaid expenses | 486.00 | | 486.00 | 486.00 |
CJ TOTAL (II) | 90 067.00 | | 90 067.00 | 90 067.00 |
CO Grand total (0 to V) | 201 069.00 | 97 686.00 | 103 383.00 | 201 069.00 |
CP Shares due in less than one year | 780.00 | | | 780.00 |
| |
| 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 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 60 333.00 | 90 944.00 | | 60 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 661.00 | -30 611.00 | | -24 661.00 |
DL TOTAL (I) | 90 672.00 | 115 333.00 | | 90 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 782.00 | 1 532.00 | | 2 782.00 |
DX Trade payables and related accounts | 4 468.00 | 894.00 | | 4 468.00 |
DY Tax and social security liabilities | 5 247.00 | 398.00 | | 5 247.00 |
EA Other liabilities | 215.00 | 215.00 | | 215.00 |
EC TOTAL (IV) | 12 711.00 | 3 039.00 | | 12 711.00 |
EE Grand total (I to V) | 103 383.00 | 118 371.00 | | 103 383.00 |
EG Accrued income and payables due within one year | 12 711.00 | 3 039.00 | | 12 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 78 753.00 | | 78 753.00 | 78 753.00 |
FG Production sold - services | 14 615.00 | | 14 615.00 | 14 615.00 |
FJ Net sales | 93 368.00 | | 93 368.00 | 93 368.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 93 368.00 | |
FS Purchases of goods (including customs duties) | | | 24 589.00 | |
FT Inventory change (goods) | | | 21 148.00 | |
FU Purchases of raw materials and other supplies | | | 908.00 | |
FW Other purchases and external expenses | | | 28 169.00 | |
FX Taxes, duties, and similar payments | | | 1 690.00 | |
FY Salaries and Wages | | | 25 708.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 619.00 | |
GF Total Operating Expenses (II) | | | 117 831.00 | |
GG - OPERATING RESULT (I - II) | | | -24 464.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GR Interest and similar expenses | | | 356.00 | |
GU Total financial expenses (VI) | | | 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 161.00 | 625.00 | | 161.00 |
HD Total exceptional income (VII) | 161.00 | 625.00 | | 161.00 |
HE Exceptional expenses on management operations | 22.00 | | | 22.00 |
HH Total exceptional expenses (VIII) | 22.00 | | | 22.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 139.00 | 625.00 | | 139.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 549.00 | 87 209.00 | | 93 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 210.00 | 117 820.00 | | 118 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 661.00 | -30 611.00 | | -24 661.00 |
| |
| 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 | 111 002.00 | | | 111 002.00 |
I3 DECREASES Total Financial Fixed Assets | | | 780.00 | |
I4 DECREASES Grand Total | | | 111 002.00 | |
IO DECREASES Total including other intangible assets | | | 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 109 522.00 | |
KD ACQUISITIONS Total including other intangible assets | 700.00 | | | 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 522.00 | | | 109 522.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 780.00 | | | 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 067.00 | 15 619.00 | | 82 067.00 |
PE DEPRECIATION Total including other intangible assets | 700.00 | | | 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 367.00 | 15 619.00 | | 81 367.00 |
| |
| 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 | 4 468.00 | 4 468.00 | | 4 468.00 |
8D Social Security and Other Social Organizations | 4 294.00 | 4 294.00 | | 4 294.00 |
8K Other liabilities (including liabilities related to repo transactions) | 215.00 | 215.00 | | 215.00 |
UT Other financial assets | 780.00 | 780.00 | | 780.00 |
UX Other trade receivables | 13 942.00 | 13 942.00 | | 13 942.00 |
VB VAT | 661.00 | 661.00 | | 661.00 |
VI Group and Associates | 2 782.00 | 2 782.00 | | 2 782.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 506.00 | 17 506.00 | | 17 506.00 |
VS Prepaid expenses | 486.00 | 486.00 | | 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 374.00 | 33 374.00 | | 33 374.00 |
VW VAT | 953.00 | 953.00 | | 953.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 711.00 | 12 711.00 | | 12 711.00 |
| |
| 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 | 1 061.00 | 1 023.00 | | 1 061.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 123.00 | 5 263.00 | | 4 123.00 |
ST Other accounts | 15 427.00 | 16 352.00 | | 15 427.00 |
XQ Rental, rental and co-ownership charges | 7 235.00 | 7 762.00 | | 7 235.00 |
YT Subcontracting | 1 384.00 | 159.00 | | 1 384.00 |
YW Business tax | 629.00 | 788.00 | | 629.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 690.00 | 1 811.00 | | 1 690.00 |
YY Amount of VAT collected | 11 217.00 | 8 940.00 | | 11 217.00 |
YZ Total deductible VAT on goods and services | 7 473.00 | 10 168.00 | | 7 473.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 169.00 | 29 536.00 | | 28 169.00 |
