| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 716.00 | 716.00 | | 716.00 |
AT Other tangible assets | 29 454.00 | 29 454.00 | | 29 454.00 |
BD Other fixed assets | 139.00 | | 139.00 | 139.00 |
BJ TOTAL (I) | 30 308.00 | 30 169.00 | 139.00 | 30 308.00 |
BX Customers and related accounts | 4 320.00 | | 4 320.00 | 4 320.00 |
BZ Other receivables | 163.00 | | 163.00 | 163.00 |
CF Cash and cash equivalents | 10 155.00 | | 10 155.00 | 10 155.00 |
CJ TOTAL (II) | 14 638.00 | | 14 638.00 | 14 638.00 |
CO Grand total (0 to V) | 44 946.00 | 30 169.00 | 14 777.00 | 44 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 57 500.00 | | | 57 500.00 |
DD Legal reserve (1) | 4 492.00 | | | 4 492.00 |
DG Other reserves | 81 287.00 | | | 81 287.00 |
DH Retained earnings | -168 656.00 | | | -168 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 867.00 | | | 29 867.00 |
DL TOTAL (I) | 4 491.00 | | | 4 491.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96.00 | | | 96.00 |
DX Trade payables and related accounts | 473.00 | | | 473.00 |
DY Tax and social security liabilities | 9 717.00 | | | 9 717.00 |
EC TOTAL (IV) | 10 286.00 | | | 10 286.00 |
EE Grand total (I to V) | 14 777.00 | | | 14 777.00 |
EG Accrued income and payables due within one year | 10 286.00 | | | 10 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 700.00 | | 61 700.00 | 61 700.00 |
FJ Net sales | 61 700.00 | | 61 700.00 | 61 700.00 |
FR Total operating income (I) | | | 61 700.00 | |
FW Other purchases and external expenses | | | 7 694.00 | |
FX Taxes, duties, and similar payments | | | 966.00 | |
FY Salaries and Wages | | | 16 600.00 | |
FZ Social Security Contributions | | | 6 574.00 | |
GF Total Operating Expenses (II) | | | 31 835.00 | |
GG - OPERATING RESULT (I - II) | | | 29 865.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 6 574.00 | | | 6 574.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 702.00 | | | 61 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 835.00 | | | 31 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 867.00 | | | 29 867.00 |
| |
| 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 | 30 308.00 | | | 30 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 139.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 169.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 169.00 | | | 30 169.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 139.00 | | | 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 169.00 | | | 30 169.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 169.00 | | | 30 169.00 |
| |
| 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 | 473.00 | 473.00 | | 473.00 |
8D Social Security and Other Social Organizations | 5 930.00 | 5 930.00 | | 5 930.00 |
UX Other trade receivables | 4 320.00 | 4 320.00 | | 4 320.00 |
VB VAT | 53.00 | 53.00 | | 53.00 |
VI Group and Associates | 96.00 | 96.00 | | 96.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 110.00 | 110.00 | | 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 483.00 | 4 483.00 | | 4 483.00 |
VW VAT | 3 787.00 | 3 787.00 | | 3 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 286.00 | 10 286.00 | | 10 286.00 |
| |
| 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 | 966.00 | | | 966.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 010.00 | | | 3 010.00 |
ST Other accounts | 4 684.00 | | | 4 684.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 966.00 | | | 966.00 |
YY Amount of VAT collected | 12 340.00 | | | 12 340.00 |
YZ Total deductible VAT on goods and services | 955.00 | | | 955.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 694.00 | | | 7 694.00 |
