| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 300.00 | 1 300.00 | | 1 300.00 |
AP Buildings | 419 859.00 | 193 000.00 | 226 859.00 | 419 859.00 |
AR Technical installations, industrial equipment and tools | 1 252.00 | 1 252.00 | | 1 252.00 |
AT Other tangible assets | 2 265.00 | 2 265.00 | | 2 265.00 |
BJ TOTAL (I) | 436 356.00 | 209 497.00 | 226 859.00 | 436 356.00 |
BX Customers and related accounts | 2 087.00 | | 2 087.00 | 2 087.00 |
BZ Other receivables | 1 183.00 | | 1 183.00 | 1 183.00 |
CF Cash and cash equivalents | 13 570.00 | | 13 570.00 | 13 570.00 |
CH Prepaid expenses | 647.00 | | 647.00 | 647.00 |
CJ TOTAL (II) | 17 486.00 | | 17 486.00 | 17 486.00 |
CO Grand total (0 to V) | 453 842.00 | 209 497.00 | 244 345.00 | 453 842.00 |
CX Development or Research and Development Expenses | 11 680.00 | 11 680.00 | | 11 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 929.00 | 929.00 | | 929.00 |
DH Retained earnings | 733.00 | -13 892.00 | | 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 223.00 | 14 626.00 | | 1 223.00 |
DL TOTAL (I) | 72 885.00 | 71 662.00 | | 72 885.00 |
DS Convertible Bond Issues | 37.00 | 50.00 | | 37.00 |
DU Loans and Debts from Credit Institutions (3) | 146 865.00 | 200 508.00 | | 146 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 064.00 | 57 131.00 | | 2 064.00 |
DX Trade payables and related accounts | 5 841.00 | 28 023.00 | | 5 841.00 |
DY Tax and social security liabilities | 16 653.00 | 18 345.00 | | 16 653.00 |
EA Other liabilities | | 270.00 | | |
EC TOTAL (IV) | 171 460.00 | 304 327.00 | | 171 460.00 |
EE Grand total (I to V) | 244 345.00 | 375 989.00 | | 244 345.00 |
EG Accrued income and payables due within one year | 79 169.00 | 304 327.00 | | 79 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 751.00 | | 751.00 | 751.00 |
FG Production sold - services | 114 586.00 | | 114 586.00 | 114 586.00 |
FJ Net sales | 115 337.00 | | 115 337.00 | 115 337.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 617.00 | |
FQ Other income | | | 1 586.00 | |
FR Total operating income (I) | | | 126 540.00 | |
FW Other purchases and external expenses | | | 46 946.00 | |
FX Taxes, duties, and similar payments | | | 7 060.00 | |
FY Salaries and Wages | | | 23 981.00 | |
FZ Social Security Contributions | | | 7 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 543.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 9 962.00 | |
GF Total Operating Expenses (II) | | | 122 593.00 | |
GG - OPERATING RESULT (I - II) | | | 3 947.00 | |
GR Interest and similar expenses | | | 2 725.00 | |
GU Total financial expenses (VI) | | | 2 725.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 725.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 795.00 | | | 795.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 540.00 | 129 037.00 | | 126 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 317.00 | 114 411.00 | | 125 317.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 223.00 | 14 626.00 | | 1 223.00 |
| |
| 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 | 436 356.00 | | | 436 356.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 680.00 | | | 11 680.00 |
I4 DECREASES Grand Total | | | 436 356.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 680.00 | |
IO DECREASES Total including other intangible assets | | | 1 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 423 376.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 300.00 | | | 1 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 423 376.00 | | | 423 376.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 181 954.00 | 27 543.00 | | 181 954.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 680.00 | | | 11 680.00 |
PE DEPRECIATION Total including other intangible assets | 1 300.00 | | | 1 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 168 974.00 | 27 543.00 | | 168 974.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 8 822.00 | | 8 822.00 | 8 822.00 |
7B Total provisions for depreciation | 8 822.00 | | 8 822.00 | 8 822.00 |
7C Grand total | 8 822.00 | | 8 822.00 | 8 822.00 |
UE of which provisions and reversals: - Operating | | | 8 822.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 37.00 | 37.00 | | 37.00 |
8A Miscellaneous Loans and Financial Debts | 1 440.00 | 1 440.00 | | 1 440.00 |
8B Suppliers and Related Accounts | 5 841.00 | 5 841.00 | | 5 841.00 |
8C Staff and Related Accounts | 1 368.00 | 1 368.00 | | 1 368.00 |
8D Social Security and Other Social Organizations | 1 334.00 | 1 334.00 | | 1 334.00 |
UX Other trade receivables | 2 087.00 | 2 087.00 | | 2 087.00 |
VB VAT | 889.00 | 889.00 | | 889.00 |
VH Loans with a maturity of more than one year at origin | 146 865.00 | 54 574.00 | 92 291.00 | 146 865.00 |
VI Group and Associates | 624.00 | 624.00 | | 624.00 |
VK Loans repaid during the year | 53 642.00 | | | 53 642.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 890.00 | 2 890.00 | | 2 890.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 293.00 | 293.00 | | 293.00 |
VS Prepaid expenses | 647.00 | 647.00 | | 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 916.00 | 3 916.00 | | 3 916.00 |
VW VAT | 11 061.00 | 11 061.00 | | 11 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 460.00 | 79 169.00 | 92 291.00 | 171 460.00 |
| |
| 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 | 1 791.00 | 296.00 | | 1 791.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 373.00 | 3 321.00 | | 4 373.00 |
ST Other accounts | 21 105.00 | 21 134.00 | | 21 105.00 |
XQ Rental, rental and co-ownership charges | 21 468.00 | 30 468.00 | | 21 468.00 |
YW Business tax | 5 269.00 | 5 444.00 | | 5 269.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 060.00 | 5 740.00 | | 7 060.00 |
YY Amount of VAT collected | 31 442.00 | | | 31 442.00 |
YZ Total deductible VAT on goods and services | 10 817.00 | | | 10 817.00 |
ZE Dividends | 2.00 | | | 2.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 946.00 | 54 923.00 | | 46 946.00 |
| |
| 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 | 2.00 | | | 2.00 |
