| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 51 000.00 | | 51 000.00 | 51 000.00 |
AT Other tangible assets | 54 690.00 | 7 483.00 | 47 207.00 | 54 690.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 111 690.00 | 7 483.00 | 104 207.00 | 111 690.00 |
BL Raw materials, supplies | 2 770.00 | | 2 770.00 | 2 770.00 |
BT Goods | 3 612.00 | | 3 612.00 | 3 612.00 |
BZ Other receivables | 1 970.00 | | 1 970.00 | 1 970.00 |
CD Marketable securities | 51.00 | | 51.00 | 51.00 |
CF Cash and cash equivalents | 1 342.00 | | 1 342.00 | 1 342.00 |
CJ TOTAL (II) | 9 744.00 | | 9 744.00 | 9 744.00 |
CO Grand total (0 to V) | 121 435.00 | 7 483.00 | 113 952.00 | 121 435.00 |
CP Shares due in less than one year | 6 000.00 | | | 6 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 039.00 | | | -41 039.00 |
DL TOTAL (I) | -31 039.00 | | | -31 039.00 |
DU Loans and Debts from Credit Institutions (3) | 68 703.00 | | | 68 703.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 700.00 | | | 65 700.00 |
DX Trade payables and related accounts | 1 962.00 | | | 1 962.00 |
DY Tax and social security liabilities | 6 992.00 | | | 6 992.00 |
EA Other liabilities | 1 633.00 | | | 1 633.00 |
EC TOTAL (IV) | 144 990.00 | | | 144 990.00 |
EE Grand total (I to V) | 113 952.00 | | | 113 952.00 |
EG Accrued income and payables due within one year | 87 140.00 | | | 87 140.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 190.00 | | | 1 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 102 975.00 | | 102 975.00 | 102 975.00 |
FJ Net sales | 102 975.00 | | 102 975.00 | 102 975.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 339.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 103 327.00 | |
FS Purchases of goods (including customs duties) | | | 52 056.00 | |
FT Inventory change (goods) | | | -3 612.00 | |
FU Purchases of raw materials and other supplies | | | 10 770.00 | |
FV Inventory change (raw materials and supplies) | | | -2 770.00 | |
FW Other purchases and external expenses | | | 44 549.00 | |
FX Taxes, duties, and similar payments | | | 2 087.00 | |
FY Salaries and Wages | | | 21 792.00 | |
FZ Social Security Contributions | | | 4 790.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 486.00 | |
GE Other Expenses | | | 1 064.00 | |
GF Total Operating Expenses (II) | | | 138 212.00 | |
GG - OPERATING RESULT (I - II) | | | -34 884.00 | |
GR Interest and similar expenses | | | 1 619.00 | |
GU Total financial expenses (VI) | | | 1 619.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 619.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 503.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 339.00 | | | 339.00 |
A4 Equity method investments | 128.00 | | | 128.00 |
HE Exceptional expenses on management operations | 339.00 | | | 339.00 |
HF Exceptional expenses on capital transactions | 4 197.00 | | | 4 197.00 |
HH Total exceptional expenses (VIII) | 4 536.00 | | | 4 536.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 536.00 | | | -4 536.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 328.00 | | | 103 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 367.00 | | | 144 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 039.00 | | | -41 039.00 |
| |
| 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 | | | 109 890.00 | |
I4 DECREASES Grand Total | | 4 200.00 | 105 690.00 | |
IO DECREASES Total including other intangible assets | | | 51 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 200.00 | 54 690.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 51 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 58 890.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 7 486.00 | 3.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | 7 486.00 | 3.00 | |
| |
| 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 | 1 962.00 | 1 962.00 | | 1 962.00 |
8C Staff and Related Accounts | 3 121.00 | 3 121.00 | | 3 121.00 |
8D Social Security and Other Social Organizations | 3 269.00 | 3 269.00 | | 3 269.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 633.00 | 1 633.00 | | 1 633.00 |
UT Other financial assets | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 463.00 | | | 463.00 |
VG Loans with a maturity of up to one year at origin | 67 485.00 | 10 853.00 | 45 647.00 | 67 485.00 |
VI Group and Associates | 65 700.00 | 65 700.00 | | 65 700.00 |
VJ Loans taken out during the year | 79 000.00 | | | 79 000.00 |
VK Loans repaid during the year | 11 515.00 | | | 11 515.00 |
VM Income taxes | 177.00 | | | 177.00 |
VQ Other Taxes, Duties, and Similar Debts | 602.00 | 602.00 | | 602.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 330.00 | | | 1 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 970.00 | 7 970.00 | | 7 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 772.00 | 87 140.00 | 45 647.00 | 143 772.00 |
| |
| 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 | 2 087.00 | | | 2 087.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 19 200.00 | | | 19 200.00 |
ST Other accounts | 11 317.00 | | | 11 317.00 |
XQ Rental, rental and co-ownership charges | 14 025.00 | | | 14 025.00 |
YP Average staff number | 1.00 | | | 1.00 |
YV Retrocessions of fees, commissions and brokerage | 6.00 | | | 6.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 087.00 | | | 2 087.00 |
YY Amount of VAT collected | 7 762.00 | | | 7 762.00 |
YZ Total deductible VAT on goods and services | 13 643.00 | | | 13 643.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 549.00 | | | 44 549.00 |
