| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 468.00 | 7 366.00 | 11 102.00 | 18 468.00 |
BH Other financial assets | 193.00 | | 193.00 | 193.00 |
BJ TOTAL (I) | 18 661.00 | 7 366.00 | 11 294.00 | 18 661.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 86 648.00 | | 86 648.00 | 86 648.00 |
CF Cash and cash equivalents | 7 243.00 | | 7 243.00 | 7 243.00 |
CJ TOTAL (II) | 93 892.00 | | 93 892.00 | 93 892.00 |
CO Grand total (0 to V) | 112 552.00 | 7 366.00 | 105 186.00 | 112 552.00 |
CP Shares due in less than one year | 193.00 | | | 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 622.00 | 32 622.00 | | 32 622.00 |
DH Retained earnings | 28 495.00 | -78 951.00 | | 28 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 354.00 | 107 445.00 | | -17 354.00 |
DL TOTAL (I) | 43 763.00 | 61 117.00 | | 43 763.00 |
DU Loans and Debts from Credit Institutions (3) | 9 692.00 | 13 800.00 | | 9 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 644.00 | 4 452.00 | | 5 644.00 |
DX Trade payables and related accounts | 1 916.00 | 1 733.00 | | 1 916.00 |
DY Tax and social security liabilities | 1 744.00 | 3 693.00 | | 1 744.00 |
EA Other liabilities | 42 427.00 | 27 427.00 | | 42 427.00 |
EC TOTAL (IV) | 61 423.00 | 51 105.00 | | 61 423.00 |
EE Grand total (I to V) | 105 186.00 | 112 222.00 | | 105 186.00 |
EG Accrued income and payables due within one year | 61 423.00 | 51 105.00 | | 61 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 24 230.00 | |
FX Taxes, duties, and similar payments | | | 2 488.00 | |
FY Salaries and Wages | | | 9 162.00 | |
FZ Social Security Contributions | | | 3 887.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 360.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 44 147.00 | |
GG - OPERATING RESULT (I - II) | | | -44 146.00 | |
GH Attributed profit or transferred loss (III) | | | 2 500.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 291.00 | |
GU Total financial expenses (VI) | | | 291.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 25 000.00 | | | 25 000.00 |
HD Total exceptional income (VII) | 25 000.00 | | | 25 000.00 |
HE Exceptional expenses on management operations | 80.00 | | | 80.00 |
HF Exceptional expenses on capital transactions | 337.00 | | | 337.00 |
HH Total exceptional expenses (VIII) | 417.00 | | | 417.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24 583.00 | | | 24 583.00 |
HK Income tax | | 987.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 501.00 | 131 739.00 | | 27 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 854.00 | 24 293.00 | | 44 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 354.00 | 107 445.00 | | -17 354.00 |
| |
| 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 | 5 161.00 | | 13 905.00 | 5 161.00 |
I3 DECREASES Total Financial Fixed Assets | | | 193.00 | |
I4 DECREASES Grand Total | | 405.00 | 18 661.00 | |
IY DECREASES Total Tangible Fixed Assets | | 405.00 | 18 468.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 968.00 | | 13 905.00 | 4 968.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 193.00 | | | 193.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 074.00 | 4 360.00 | 68.00 | 3 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 074.00 | 4 360.00 | 68.00 | 3 074.00 |
| |
| 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 | 1 916.00 | 1 916.00 | | 1 916.00 |
8C Staff and Related Accounts | 281.00 | 281.00 | | 281.00 |
8D Social Security and Other Social Organizations | 1 028.00 | 1 028.00 | | 1 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 42 427.00 | 42 427.00 | | 42 427.00 |
UT Other financial assets | 193.00 | 193.00 | | 193.00 |
VB VAT | 3 010.00 | 3 010.00 | | 3 010.00 |
VH Loans with a maturity of more than one year at origin | 9 692.00 | 9 692.00 | | 9 692.00 |
VI Group and Associates | 5 644.00 | 5 644.00 | | 5 644.00 |
VJ Loans taken out during the year | 349.00 | | | 349.00 |
VK Loans repaid during the year | 4 456.00 | | | 4 456.00 |
VQ Other Taxes, Duties, and Similar Debts | 252.00 | 252.00 | | 252.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 638.00 | 83 638.00 | | 83 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 841.00 | 86 841.00 | | 86 841.00 |
VW VAT | 183.00 | 183.00 | | 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 423.00 | 61 423.00 | | 61 423.00 |
| |
| 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 | 1 017.00 | 62.00 | | 1 017.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 817.00 | 1 672.00 | | 1 817.00 |
ST Other accounts | 22 398.00 | 8 406.00 | | 22 398.00 |
XQ Rental, rental and co-ownership charges | 15.00 | | | 15.00 |
YQ Equipment leasing commitment | 305.00 | 305.00 | | 305.00 |
YW Business tax | 1 471.00 | | | 1 471.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 488.00 | 62.00 | | 2 488.00 |
YZ Total deductible VAT on goods and services | 898.00 | 840.00 | | 898.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 230.00 | 10 077.00 | | 24 230.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | | 1.00 | | |
