| |
| 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 | 54 942.00 | 43 608.00 | 11 334.00 | 54 942.00 |
AT Other tangible assets | 70 450.00 | 55 730.00 | 14 719.00 | 70 450.00 |
BH Other financial assets | 7 831.00 | | 7 831.00 | 7 831.00 |
BJ TOTAL (I) | 133 223.00 | 99 338.00 | 33 884.00 | 133 223.00 |
BT Goods | | | | |
BX Customers and related accounts | 4 164.00 | | 4 164.00 | 4 164.00 |
BZ Other receivables | 19 489.00 | | 19 489.00 | 19 489.00 |
CF Cash and cash equivalents | 13 241.00 | | 13 241.00 | 13 241.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 32 730.00 | | 32 730.00 | 32 730.00 |
CO Grand total (0 to V) | 165 952.00 | 99 338.00 | 66 614.00 | 165 952.00 |
CP Shares due in less than one year | 7 831.00 | | | 7 831.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -11 127.00 | 9 057.00 | | -11 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 632.00 | -20 185.00 | | -14 632.00 |
DL TOTAL (I) | -16 960.00 | -2 327.00 | | -16 960.00 |
DU Loans and Debts from Credit Institutions (3) | 30 940.00 | 17 696.00 | | 30 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 119.00 | 2 119.00 | | 2 119.00 |
DX Trade payables and related accounts | 27 284.00 | 31 535.00 | | 27 284.00 |
DY Tax and social security liabilities | 23 230.00 | 16 152.00 | | 23 230.00 |
EA Other liabilities | 4 165.00 | | | 4 165.00 |
EC TOTAL (IV) | 83 574.00 | 67 502.00 | | 83 574.00 |
EE Grand total (I to V) | 66 614.00 | 65 175.00 | | 66 614.00 |
EG Accrued income and payables due within one year | 83 574.00 | 67 502.00 | | 83 574.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 90 512.00 | | 90 512.00 | 90 512.00 |
FG Production sold - services | | | | |
FJ Net sales | 90 512.00 | | 90 512.00 | 90 512.00 |
FO Operating subsidies | | | 11 592.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 312.00 | |
FR Total operating income (I) | | | 102 416.00 | |
FT Inventory change (goods) | | | 800.00 | |
FU Purchases of raw materials and other supplies | | | 2 546.00 | |
FW Other purchases and external expenses | | | 61 321.00 | |
FX Taxes, duties, and similar payments | | | 2 037.00 | |
FY Salaries and Wages | | | 27 067.00 | |
FZ Social Security Contributions | | | 10 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 894.00 | |
GE Other Expenses | | | 1 610.00 | |
GF Total Operating Expenses (II) | | | 118 682.00 | |
GG - OPERATING RESULT (I - II) | | | -16 266.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 266.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 12 000.00 | | |
A4 Equity method investments | 1 596.00 | | | 1 596.00 |
HA Exceptional income from management transactions | 2 307.00 | | | 2 307.00 |
HD Total exceptional income (VII) | 2 307.00 | | | 2 307.00 |
HE Exceptional expenses on management operations | 673.00 | 1 918.00 | | 673.00 |
HH Total exceptional expenses (VIII) | 673.00 | 1 918.00 | | 673.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 634.00 | -1 918.00 | | 1 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 723.00 | 126 021.00 | | 104 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 355.00 | 146 206.00 | | 119 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 632.00 | -20 185.00 | | -14 632.00 |
HP References: Equipment leasing | 3 477.00 | 6 228.00 | | 3 477.00 |
| |
| 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 | 133 223.00 | | | 133 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 831.00 | |
I4 DECREASES Grand Total | | | 133 223.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 392.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 392.00 | | | 125 392.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 831.00 | | | 7 831.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 86 445.00 | 12 894.00 | | 86 445.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 86 445.00 | 12 894.00 | | 86 445.00 |
| |
| 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 | 27 284.00 | 27 284.00 | | 27 284.00 |
8C Staff and Related Accounts | 7 314.00 | 7 314.00 | | 7 314.00 |
8D Social Security and Other Social Organizations | 11 164.00 | 11 164.00 | | 11 164.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 165.00 | 4 165.00 | | 4 165.00 |
UT Other financial assets | 7 831.00 | 7 831.00 | | 7 831.00 |
UX Other trade receivables | 4 164.00 | 4 164.00 | | 4 164.00 |
UY Staff and related accounts | 15 972.00 | 15 972.00 | | 15 972.00 |
VB VAT | 1 206.00 | 1 206.00 | | 1 206.00 |
VH Loans with a maturity of more than one year at origin | 30 940.00 | 30 940.00 | | 30 940.00 |
VI Group and Associates | 2 119.00 | 2 119.00 | | 2 119.00 |
VJ Loans taken out during the year | 20 000.00 | | | 20 000.00 |
VK Loans repaid during the year | 6 756.00 | | | 6 756.00 |
VN Other taxes, similar payments | 350.00 | 350.00 | | 350.00 |
VQ Other Taxes, Duties, and Similar Debts | 824.00 | 824.00 | | 824.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 960.00 | 1 960.00 | | 1 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 320.00 | 27 320.00 | | 27 320.00 |
VW VAT | 3 928.00 | 3 928.00 | | 3 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 574.00 | 83 574.00 | | 83 574.00 |
| |
| 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 | 1 318.00 | 1 374.00 | | 1 318.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 249.00 | 4 124.00 | | 6 249.00 |
ST Other accounts | 26 948.00 | 34 640.00 | | 26 948.00 |
XQ Rental, rental and co-ownership charges | 20 965.00 | 25 704.00 | | 20 965.00 |
YT Subcontracting | 7 159.00 | 6 566.00 | | 7 159.00 |
YW Business tax | 719.00 | 725.00 | | 719.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 037.00 | 2 099.00 | | 2 037.00 |
YY Amount of VAT collected | 18 102.00 | 22 669.00 | | 18 102.00 |
YZ Total deductible VAT on goods and services | 8 857.00 | 14 990.00 | | 8 857.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 61 321.00 | 71 034.00 | | 61 321.00 |
