| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 000.00 | 2 844.00 | 155.00 | 3 000.00 |
AT Other tangible assets | 1 845 303.00 | 690 758.00 | 1 154 545.00 | 1 845 303.00 |
AV Fixed assets in progress | 1 799.00 | | 1 799.00 | 1 799.00 |
BJ TOTAL (I) | 1 850 103.00 | 693 602.00 | 1 156 500.00 | 1 850 103.00 |
BX Customers and related accounts | 60 025.00 | | 60 025.00 | 60 025.00 |
BZ Other receivables | 10 315.00 | | 10 315.00 | 10 315.00 |
CF Cash and cash equivalents | 44 834.00 | | 44 834.00 | 44 834.00 |
CJ TOTAL (II) | 115 176.00 | | 115 176.00 | 115 176.00 |
CO Grand total (0 to V) | 1 965 279.00 | 693 602.00 | 1 271 676.00 | 1 965 279.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -521 093.00 | -459 424.00 | | -521 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 523.00 | -61 669.00 | | -6 523.00 |
DL TOTAL (I) | -27 617.00 | -21 093.00 | | -27 617.00 |
DU Loans and Debts from Credit Institutions (3) | 1 041 287.00 | 1 126 252.00 | | 1 041 287.00 |
DX Trade payables and related accounts | 53 818.00 | 225 153.00 | | 53 818.00 |
DY Tax and social security liabilities | 9 104.00 | 34 204.00 | | 9 104.00 |
EA Other liabilities | 188 350.00 | 250 455.00 | | 188 350.00 |
EB Prepaid income (2) | 6 734.00 | | | 6 734.00 |
EC TOTAL (IV) | 1 299 294.00 | 1 636 065.00 | | 1 299 294.00 |
EE Grand total (I to V) | 1 271 676.00 | 1 614 972.00 | | 1 271 676.00 |
EG Accrued income and payables due within one year | 434 836.00 | 689 685.00 | | 434 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 470 134.00 | 5 625.00 | 475 759.00 | 470 134.00 |
FJ Net sales | 470 134.00 | 5 625.00 | 475 759.00 | 470 134.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 475 761.00 | |
FW Other purchases and external expenses | | | 282 968.00 | |
FX Taxes, duties, and similar payments | | | 2 081.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 178 235.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 463 286.00 | |
GG - OPERATING RESULT (I - II) | | | 12 474.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 18 998.00 | |
GU Total financial expenses (VI) | | | 18 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 475 761.00 | 342 951.00 | | 475 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 482 285.00 | 404 621.00 | | 482 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 523.00 | -61 669.00 | | -6 523.00 |
| |
| 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 | 1 843 565.00 | | 6 537.00 | 1 843 565.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 000.00 | | | 3 000.00 |
I4 DECREASES Grand Total | | | 1 850 103.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 847 103.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 840 565.00 | | 6 537.00 | 1 840 565.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 515 367.00 | 178 235.00 | | 515 367.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 244.00 | 600.00 | | 2 244.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 513 123.00 | 177 635.00 | | 513 123.00 |
| |
| 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 | 53 818.00 | 53 818.00 | | 53 818.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 400.00 | 5 400.00 | | 5 400.00 |
8L Deferred income | 6 734.00 | 6 734.00 | | 6 734.00 |
UX Other trade receivables | 60 025.00 | 60 025.00 | | 60 025.00 |
VB VAT | 10 315.00 | 10 315.00 | | 10 315.00 |
VH Loans with a maturity of more than one year at origin | 1 041 287.00 | 176 829.00 | 714 630.00 | 1 041 287.00 |
VI Group and Associates | 182 950.00 | 182 950.00 | | 182 950.00 |
VK Loans repaid during the year | 84 965.00 | | | 84 965.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 341.00 | 70 341.00 | | 70 341.00 |
VW VAT | 9 104.00 | 9 104.00 | | 9 104.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 299 294.00 | 434 836.00 | 714 630.00 | 1 299 294.00 |
| |
| 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) | 10 292.00 | 7 497.00 | | 10 292.00 |
ST Other accounts | 222 257.00 | 163 735.00 | | 222 257.00 |
XQ Rental, rental and co-ownership charges | 50 418.00 | 45 000.00 | | 50 418.00 |
YT Subcontracting | | 8 502.00 | | |
YW Business tax | 2 081.00 | | | 2 081.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 081.00 | | | 2 081.00 |
YY Amount of VAT collected | 90 191.00 | 63 733.00 | | 90 191.00 |
YZ Total deductible VAT on goods and services | 38 978.00 | 28 673.00 | | 38 978.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 282 968.00 | 224 734.00 | | 282 968.00 |
