| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 534.00 | 6 351.00 | 183.00 | 6 534.00 |
BH Other financial assets | 381.00 | | 381.00 | 381.00 |
BJ TOTAL (I) | 6 915.00 | 6 351.00 | 564.00 | 6 915.00 |
BX Customers and related accounts | 229.00 | | 229.00 | 229.00 |
BZ Other receivables | 4 778.00 | | 4 778.00 | 4 778.00 |
CF Cash and cash equivalents | 977.00 | | 977.00 | 977.00 |
CJ TOTAL (II) | 5 984.00 | | 5 984.00 | 5 984.00 |
CO Grand total (0 to V) | 12 899.00 | 6 351.00 | 6 548.00 | 12 899.00 |
CP Shares due in less than one year | 381.00 | | | 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 775.00 | 7 775.00 | | 7 775.00 |
DD Legal reserve (1) | 777.00 | 777.00 | | 777.00 |
DH Retained earnings | -16 053.00 | -25 546.00 | | -16 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 046.00 | 9 493.00 | | 6 046.00 |
DL TOTAL (I) | -1 455.00 | -7 501.00 | | -1 455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 478.00 | 13 342.00 | | 7 478.00 |
DX Trade payables and related accounts | 342.00 | 557.00 | | 342.00 |
DY Tax and social security liabilities | 183.00 | 192.00 | | 183.00 |
EC TOTAL (IV) | 8 003.00 | 14 092.00 | | 8 003.00 |
EE Grand total (I to V) | 6 548.00 | 6 591.00 | | 6 548.00 |
EG Accrued income and payables due within one year | 8 003.00 | 14 092.00 | | 8 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 542.00 | | 11 542.00 | 11 542.00 |
FG Production sold - services | 199.00 | | 199.00 | 199.00 |
FJ Net sales | 11 741.00 | | 11 741.00 | 11 741.00 |
FR Total operating income (I) | | | 11 741.00 | |
FS Purchases of goods (including customs duties) | | | 576.00 | |
FW Other purchases and external expenses | | | 4 546.00 | |
FX Taxes, duties, and similar payments | | | 573.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 5 695.00 | |
GG - OPERATING RESULT (I - II) | | | 6 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 741.00 | 15 363.00 | | 11 741.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 695.00 | 5 870.00 | | 5 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 046.00 | 9 493.00 | | 6 046.00 |
| |
| 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 | 6 915.00 | | | 6 915.00 |
I3 DECREASES Total Financial Fixed Assets | | | 381.00 | |
I4 DECREASES Grand Total | | | 6 915.00 | |
IO DECREASES Total including other intangible assets | | | 6 534.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 534.00 | | | 6 534.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 381.00 | | | 381.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 351.00 | | | 6 351.00 |
PE DEPRECIATION Total including other intangible assets | 6 351.00 | | | 6 351.00 |
| |
| 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 | 342.00 | 342.00 | | 342.00 |
8D Social Security and Other Social Organizations | 115.00 | 115.00 | | 115.00 |
UT Other financial assets | 381.00 | 381.00 | | 381.00 |
UX Other trade receivables | 229.00 | 229.00 | | 229.00 |
VB VAT | 4 778.00 | 4 778.00 | | 4 778.00 |
VI Group and Associates | 7 478.00 | 7 478.00 | | 7 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 388.00 | 5 388.00 | | 5 388.00 |
VW VAT | 68.00 | 68.00 | | 68.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 003.00 | 8 003.00 | | 8 003.00 |
| |
| 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) | 658.00 | 1 358.00 | | 658.00 |
ST Other accounts | 3 350.00 | 3 433.00 | | 3 350.00 |
XQ Rental, rental and co-ownership charges | 538.00 | | | 538.00 |
YW Business tax | 573.00 | 558.00 | | 573.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 573.00 | 558.00 | | 573.00 |
YY Amount of VAT collected | | 68.00 | | |
YZ Total deductible VAT on goods and services | 1 406.00 | 746.00 | | 1 406.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 546.00 | 4 792.00 | | 4 546.00 |
