| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 48 000.00 | | 48 000.00 | 48 000.00 |
AJ Other Intangible Assets | 14 379.00 | 14 379.00 | | 14 379.00 |
AP Buildings | 56 984.00 | 56 984.00 | | 56 984.00 |
AT Other tangible assets | 1 141.00 | 1 141.00 | | 1 141.00 |
BH Other financial assets | 4 988.00 | | 4 988.00 | 4 988.00 |
BJ TOTAL (I) | 125 492.00 | 72 504.00 | 52 988.00 | 125 492.00 |
BT Goods | 9 453.00 | | 9 453.00 | 9 453.00 |
BX Customers and related accounts | 90.00 | | 90.00 | 90.00 |
BZ Other receivables | 50 476.00 | | 50 476.00 | 50 476.00 |
CD Marketable securities | 340.00 | | 340.00 | 340.00 |
CF Cash and cash equivalents | 3 639.00 | | 3 639.00 | 3 639.00 |
CH Prepaid expenses | 292.00 | | 292.00 | 292.00 |
CJ TOTAL (II) | 64 290.00 | | 64 290.00 | 64 290.00 |
CO Grand total (0 to V) | 189 782.00 | 72 504.00 | 117 279.00 | 189 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 1 440.00 | | | 1 440.00 |
DG Other reserves | 27 360.00 | | | 27 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 075.00 | | | -6 075.00 |
DL TOTAL (I) | 30 725.00 | | | 30 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 777.00 | | | 24 777.00 |
DX Trade payables and related accounts | 20 818.00 | | | 20 818.00 |
DY Tax and social security liabilities | 23 057.00 | | | 23 057.00 |
EA Other liabilities | 17 901.00 | | | 17 901.00 |
EC TOTAL (IV) | 86 553.00 | | | 86 553.00 |
EE Grand total (I to V) | 117 279.00 | | | 117 279.00 |
EG Accrued income and payables due within one year | 86 553.00 | | | 86 553.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 168 469.00 | | 168 469.00 | 168 469.00 |
FG Production sold - services | 17 710.00 | | 17 710.00 | 17 710.00 |
FJ Net sales | 186 179.00 | | 186 179.00 | 186 179.00 |
FR Total operating income (I) | | | 186 179.00 | |
FS Purchases of goods (including customs duties) | | | 70 351.00 | |
FT Inventory change (goods) | | | 18.00 | |
FW Other purchases and external expenses | | | 41 896.00 | |
FX Taxes, duties, and similar payments | | | 2 127.00 | |
FY Salaries and Wages | | | 60 015.00 | |
FZ Social Security Contributions | | | 10 877.00 | |
GE Other Expenses | | | 6 898.00 | |
GF Total Operating Expenses (II) | | | 192 182.00 | |
GG - OPERATING RESULT (I - II) | | | -6 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 6 898.00 | | | 6 898.00 |
HA Exceptional income from management transactions | 38.00 | | | 38.00 |
HD Total exceptional income (VII) | 38.00 | | | 38.00 |
HE Exceptional expenses on management operations | 110.00 | | | 110.00 |
HH Total exceptional expenses (VIII) | 110.00 | | | 110.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72.00 | | | -72.00 |
HL TOTAL REVENUE (I + III + V + VII) | 186 217.00 | | | 186 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 292.00 | | | 192 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 075.00 | | | -6 075.00 |
| |
| 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 | 125 492.00 | | | 125 492.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 988.00 | |
I4 DECREASES Grand Total | | | 125 492.00 | |
IO DECREASES Total including other intangible assets | | | 62 379.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 62 379.00 | | | 62 379.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 125.00 | | | 58 125.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 988.00 | | | 4 988.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 72 504.00 | | | 72 504.00 |
PE DEPRECIATION Total including other intangible assets | 14 379.00 | | | 14 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 125.00 | | | 58 125.00 |
| |
| 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 | 20 818.00 | 20 818.00 | | 20 818.00 |
8C Staff and Related Accounts | 2 950.00 | 2 950.00 | | 2 950.00 |
8D Social Security and Other Social Organizations | 8 553.00 | 8 553.00 | | 8 553.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 901.00 | 17 901.00 | | 17 901.00 |
UT Other financial assets | 4 988.00 | | | 4 988.00 |
UX Other trade receivables | 90.00 | | | 90.00 |
VB VAT | 322.00 | | | 322.00 |
VI Group and Associates | 24 777.00 | 24 777.00 | | 24 777.00 |
VM Income taxes | 3 434.00 | | | 3 434.00 |
VQ Other Taxes, Duties, and Similar Debts | 401.00 | 401.00 | | 401.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46 721.00 | | | 46 721.00 |
VS Prepaid expenses | 292.00 | | | 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 847.00 | 50 858.00 | 4 988.00 | 55 847.00 |
VW VAT | 11 153.00 | 11 153.00 | | 11 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 553.00 | 86 553.00 | | 86 553.00 |
| |
| 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 | 1 105.00 | | | 1 105.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 691.00 | | | 1 691.00 |
ST Other accounts | 22 389.00 | | | 22 389.00 |
XQ Rental, rental and co-ownership charges | 17 816.00 | | | 17 816.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 1 022.00 | | | 1 022.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 127.00 | | | 2 127.00 |
YY Amount of VAT collected | 22 721.00 | | | 22 721.00 |
YZ Total deductible VAT on goods and services | 22 483.00 | | | 22 483.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 896.00 | | | 41 896.00 |
