| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 656.00 | 1 656.00 | | 1 656.00 |
BJ TOTAL (I) | 1 656.00 | 1 656.00 | | 1 656.00 |
BL Raw materials, supplies | 68 030.00 | | 68 030.00 | 68 030.00 |
BX Customers and related accounts | 146.00 | | 146.00 | 146.00 |
BZ Other receivables | 32.00 | | 32.00 | 32.00 |
CF Cash and cash equivalents | 16 520.00 | | 16 520.00 | 16 520.00 |
CJ TOTAL (II) | 84 728.00 | | 84 728.00 | 84 728.00 |
CO Grand total (0 to V) | 86 384.00 | 1 656.00 | 84 728.00 | 86 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DH Retained earnings | -35.00 | | | -35.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39.00 | | | -39.00 |
DL TOTAL (I) | 19 926.00 | | | 19 926.00 |
DU Loans and Debts from Credit Institutions (3) | 13 000.00 | | | 13 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 472.00 | | | 49 472.00 |
DX Trade payables and related accounts | 1 315.00 | | | 1 315.00 |
DY Tax and social security liabilities | 1 015.00 | | | 1 015.00 |
EC TOTAL (IV) | 64 802.00 | | | 64 802.00 |
EE Grand total (I to V) | 84 728.00 | | | 84 728.00 |
EG Accrued income and payables due within one year | 64 802.00 | | | 64 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 57 645.00 | | 57 645.00 | 57 645.00 |
FG Production sold - services | 2 322.00 | | 2 322.00 | 2 322.00 |
FJ Net sales | 59 967.00 | | 59 967.00 | 59 967.00 |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 61 493.00 | |
FS Purchases of goods (including customs duties) | | | 23 113.00 | |
FU Purchases of raw materials and other supplies | | | 7 928.00 | |
FV Inventory change (raw materials and supplies) | | | -7 310.00 | |
FW Other purchases and external expenses | | | 26 825.00 | |
FX Taxes, duties, and similar payments | | | 1 792.00 | |
FZ Social Security Contributions | | | 3 509.00 | |
GE Other Expenses | | | 163.00 | |
GF Total Operating Expenses (II) | | | 56 020.00 | |
GG - OPERATING RESULT (I - II) | | | 5 473.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | 130.00 | |
GU Total financial expenses (VI) | | | 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 509.00 | | | 3 509.00 |
HE Exceptional expenses on management operations | 5 400.00 | | | 5 400.00 |
HH Total exceptional expenses (VIII) | 5 400.00 | | | 5 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 400.00 | | | -5 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 511.00 | | | 61 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 550.00 | | | 61 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39.00 | | | -39.00 |
| |
| 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 | 1 656.00 | | | 1 656.00 |
I4 DECREASES Grand Total | | | 1 656.00 | |
IO DECREASES Total including other intangible assets | | | 1 656.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 656.00 | | | 1 656.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 656.00 | | | 1 656.00 |
PE DEPRECIATION Total including other intangible assets | 1 656.00 | | | 1 656.00 |
| |
| 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 | 1 315.00 | 1 315.00 | | 1 315.00 |
UX Other trade receivables | 146.00 | 146.00 | | 146.00 |
VB VAT | 32.00 | 32.00 | | 32.00 |
VH Loans with a maturity of more than one year at origin | 13 000.00 | 13 000.00 | | 13 000.00 |
VI Group and Associates | 49 472.00 | 49 472.00 | | 49 472.00 |
VJ Loans taken out during the year | 13 000.00 | | | 13 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 602.00 | 602.00 | | 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178.00 | 178.00 | | 178.00 |
VW VAT | 413.00 | 413.00 | | 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 802.00 | 64 802.00 | | 64 802.00 |
| |
| 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 | 671.00 | | | 671.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 209.00 | | | 2 209.00 |
ST Other accounts | 24 617.00 | | | 24 617.00 |
YW Business tax | 1 121.00 | | | 1 121.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 792.00 | | | 1 792.00 |
YY Amount of VAT collected | 10 492.00 | | | 10 492.00 |
YZ Total deductible VAT on goods and services | 3 285.00 | | | 3 285.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 825.00 | | | 26 825.00 |
