| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 056.00 | 21 056.00 | | 21 056.00 |
AR Technical installations, industrial equipment and tools | 11 718.00 | 11 718.00 | | 11 718.00 |
AT Other tangible assets | 32 193.00 | 31 905.00 | 287.00 | 32 193.00 |
BH Other financial assets | 1 527.00 | | 1 527.00 | 1 527.00 |
BJ TOTAL (I) | 66 493.00 | 64 679.00 | 1 814.00 | 66 493.00 |
BT Goods | 12 195.00 | | 12 195.00 | 12 195.00 |
BX Customers and related accounts | 6 283.00 | | 6 283.00 | 6 283.00 |
BZ Other receivables | 2 959.00 | | 2 958.00 | 2 959.00 |
CF Cash and cash equivalents | 30 794.00 | | 30 794.00 | 30 794.00 |
CJ TOTAL (II) | 52 220.00 | | 52 220.00 | 52 220.00 |
CO Grand total (0 to V) | 118 713.00 | 64 679.00 | 54 034.00 | 118 713.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 820.00 | | | 14 820.00 |
DD Legal reserve (1) | 1 482.00 | | | 1 482.00 |
DG Other reserves | 32 859.00 | | | 32 859.00 |
DH Retained earnings | -39 163.00 | | | -39 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 771.00 | | | 10 771.00 |
DL TOTAL (I) | 20 769.00 | | | 20 769.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 827.00 | | | 27 827.00 |
DX Trade payables and related accounts | 4 385.00 | | | 4 385.00 |
DY Tax and social security liabilities | 1 054.00 | | | 1 054.00 |
EC TOTAL (IV) | 33 265.00 | | | 33 265.00 |
EE Grand total (I to V) | 54 034.00 | | | 54 034.00 |
EG Accrued income and payables due within one year | 33 265.00 | | | 33 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 280.00 | | 5 280.00 | 5 280.00 |
FG Production sold - services | 92.00 | | 92.00 | 92.00 |
FJ Net sales | 5 372.00 | | 5 372.00 | 5 372.00 |
FQ Other income | | | 58 613.00 | |
FR Total operating income (I) | | | 63 985.00 | |
FS Purchases of goods (including customs duties) | | | 1 983.00 | |
FT Inventory change (goods) | | | -130.00 | |
FW Other purchases and external expenses | | | 46 923.00 | |
FX Taxes, duties, and similar payments | | | 4.00 | |
FY Salaries and Wages | | | 600.00 | |
FZ Social Security Contributions | | | 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 300.00 | |
GE Other Expenses | | | 2 364.00 | |
GF Total Operating Expenses (II) | | | 52 277.00 | |
GG - OPERATING RESULT (I - II) | | | 11 707.00 | |
GI Supported loss or transferred profit (IV) | | | 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 58 612.00 | | | 58 612.00 |
A4 Equity method investments | 2 364.00 | | | 2 364.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 985.00 | | | 63 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 214.00 | | | 53 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 771.00 | | | 10 771.00 |
| |
| 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 | 66 493.00 | | | 66 493.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 527.00 | |
I4 DECREASES Grand Total | | | 66 493.00 | |
IO DECREASES Total including other intangible assets | | | 21 056.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 056.00 | | | 21 056.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 910.00 | | | 43 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 527.00 | | | 1 527.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 380.00 | 300.00 | | 64 380.00 |
PE DEPRECIATION Total including other intangible assets | 21 056.00 | | | 21 056.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 323.00 | 300.00 | | 43 323.00 |
| |
| 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 | 4 385.00 | 4 385.00 | | 4 385.00 |
8D Social Security and Other Social Organizations | 248.00 | 248.00 | | 248.00 |
UT Other financial assets | 1 527.00 | | 1 527.00 | 1 527.00 |
UX Other trade receivables | 6 283.00 | 6 283.00 | | 6 283.00 |
VB VAT | 954.00 | 954.00 | | 954.00 |
VI Group and Associates | 27 827.00 | 27 827.00 | | 27 827.00 |
VM Income taxes | 2 494.00 | 2 494.00 | | 2 494.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32.00 | 32.00 | | 32.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 290.00 | 9 762.00 | 1 527.00 | 11 290.00 |
VW VAT | 806.00 | 806.00 | | 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 265.00 | 33 265.00 | | 33 265.00 |
| |
| 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 | 4.00 | | | 4.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 23 278.00 | | | 23 278.00 |
ST Other accounts | 12 192.00 | | | 12 192.00 |
XQ Rental, rental and co-ownership charges | 6 915.00 | | | 6 915.00 |
YT Subcontracting | 4 533.00 | | | 4 533.00 |
YV Retrocessions of fees, commissions and brokerage | 5.00 | | | 5.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4.00 | | | 4.00 |
YY Amount of VAT collected | 6 245.00 | | | 6 245.00 |
YZ Total deductible VAT on goods and services | 3 310.00 | | | 3 310.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 923.00 | | | 46 923.00 |
