| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 406.00 | 22 406.00 | | 22 406.00 |
BH Other financial assets | 32.00 | | 32.00 | 32.00 |
BJ TOTAL (I) | 22 438.00 | 22 406.00 | 32.00 | 22 438.00 |
BX Customers and related accounts | 5 212.00 | | 5 212.00 | 5 212.00 |
BZ Other receivables | 1 382.00 | | 1 382.00 | 1 382.00 |
CD Marketable securities | 47 000.00 | | 47 000.00 | 47 000.00 |
CF Cash and cash equivalents | 18.00 | | 18.00 | 18.00 |
CJ TOTAL (II) | 53 612.00 | | 53 612.00 | 53 612.00 |
CO Grand total (0 to V) | 76 050.00 | 22 406.00 | 53 644.00 | 76 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 51 095.00 | | | 51 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 212.00 | | | -16 212.00 |
DL TOTAL (I) | 43 269.00 | | | 43 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 885.00 | | | 3 885.00 |
DX Trade payables and related accounts | 2 244.00 | | | 2 244.00 |
DY Tax and social security liabilities | 3 948.00 | | | 3 948.00 |
EA Other liabilities | 298.00 | | | 298.00 |
EC TOTAL (IV) | 10 375.00 | | | 10 375.00 |
EE Grand total (I to V) | 53 644.00 | | | 53 644.00 |
EG Accrued income and payables due within one year | 10 375.00 | | | 10 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 172.00 | | 28 172.00 | 28 172.00 |
FJ Net sales | 28 172.00 | | 28 172.00 | 28 172.00 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 28 193.00 | |
FS Purchases of goods (including customs duties) | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 24 761.00 | |
FX Taxes, duties, and similar payments | | | 376.00 | |
FY Salaries and Wages | | | 14 100.00 | |
FZ Social Security Contributions | | | 3 072.00 | |
GE Other Expenses | | | 1 643.00 | |
GF Total Operating Expenses (II) | | | 43 951.00 | |
GG - OPERATING RESULT (I - II) | | | -15 759.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 072.00 | | | 3 072.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 453.00 | | | 453.00 |
HH Total exceptional expenses (VIII) | 453.00 | | | 453.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -453.00 | | | -453.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 193.00 | | | 28 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 404.00 | | | 44 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 212.00 | | | -16 212.00 |
| |
| 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 | 22 438.00 | | | 22 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32.00 | |
I4 DECREASES Grand Total | | | 22 438.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 406.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 406.00 | | | 22 406.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32.00 | | | 32.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 406.00 | | | 22 406.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 406.00 | | | 22 406.00 |
| |
| 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 | 2 244.00 | 2 244.00 | | 2 244.00 |
8C Staff and Related Accounts | 1 600.00 | 1 600.00 | | 1 600.00 |
8D Social Security and Other Social Organizations | 40.00 | 40.00 | | 40.00 |
8E Income Taxes | 610.00 | 610.00 | | 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 298.00 | 298.00 | | 298.00 |
UT Other financial assets | 32.00 | 32.00 | | 32.00 |
UX Other trade receivables | 3 779.00 | 3 779.00 | | 3 779.00 |
VA Doubtful or disputed receivables | 1 433.00 | 1 433.00 | | 1 433.00 |
VB VAT | 1 382.00 | 1 382.00 | | 1 382.00 |
VI Group and Associates | 3 885.00 | 3 885.00 | | 3 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 626.00 | 6 626.00 | | 6 626.00 |
VW VAT | 3 298.00 | 3 298.00 | | 3 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 375.00 | 10 375.00 | | 10 375.00 |
| |
| 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) | 2 702.00 | | | 2 702.00 |
ST Other accounts | 17 486.00 | | | 17 486.00 |
XQ Rental, rental and co-ownership charges | 4 573.00 | | | 4 573.00 |
YW Business tax | 376.00 | | | 376.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 376.00 | | | 376.00 |
YY Amount of VAT collected | 5 634.00 | | | 5 634.00 |
YZ Total deductible VAT on goods and services | 7 330.00 | | | 7 330.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 761.00 | | | 24 761.00 |
