| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 20.00 | 20.00 | | 20.00 |
AH Goodwill | 49 000.00 | | 49 000.00 | 49 000.00 |
AT Other tangible assets | 2 036.00 | 2 036.00 | | 2 036.00 |
BJ TOTAL (I) | 51 056.00 | 2 056.00 | 49 000.00 | 51 056.00 |
BT Goods | 8 473.00 | | 8 473.00 | 8 473.00 |
BX Customers and related accounts | 10 041.00 | | 10 041.00 | 10 041.00 |
BZ Other receivables | 164.00 | | 164.00 | 164.00 |
CF Cash and cash equivalents | 17 563.00 | | 17 563.00 | 17 563.00 |
CH Prepaid expenses | 309.00 | | 309.00 | 309.00 |
CJ TOTAL (II) | 36 551.00 | | 36 551.00 | 36 551.00 |
CO Grand total (0 to V) | 87 608.00 | 2 056.00 | 85 551.00 | 87 608.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 1 817.00 | | | 1 817.00 |
DG Other reserves | 18 537.00 | | | 18 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 939.00 | | | 5 939.00 |
DL TOTAL (I) | 46 294.00 | | | 46 294.00 |
DU Loans and Debts from Credit Institutions (3) | 7 647.00 | | | 7 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 052.00 | | | 4 052.00 |
DX Trade payables and related accounts | 24 357.00 | | | 24 357.00 |
DY Tax and social security liabilities | 3 116.00 | | | 3 116.00 |
EA Other liabilities | 83.00 | | | 83.00 |
EC TOTAL (IV) | 39 256.00 | | | 39 256.00 |
EE Grand total (I to V) | 85 551.00 | | | 85 551.00 |
EG Accrued income and payables due within one year | 35 028.00 | | | 35 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 299 714.00 | | 299 714.00 | 299 714.00 |
FG Production sold - services | 20.00 | | 20.00 | 20.00 |
FJ Net sales | 299 735.00 | | 299 735.00 | 299 735.00 |
FR Total operating income (I) | | | 299 736.00 | |
FS Purchases of goods (including customs duties) | | | 188 744.00 | |
FT Inventory change (goods) | | | -623.00 | |
FW Other purchases and external expenses | | | 52 360.00 | |
FX Taxes, duties, and similar payments | | | 5 018.00 | |
FY Salaries and Wages | | | 46 776.00 | |
GE Other Expenses | | | 134.00 | |
GF Total Operating Expenses (II) | | | 292 409.00 | |
GG - OPERATING RESULT (I - II) | | | 7 326.00 | |
GL Other interest and similar income | | | 76.00 | |
GP Total financial income (V) | | | 76.00 | |
GR Interest and similar expenses | | | 118.00 | |
GU Total financial expenses (VI) | | | 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | 1 255.00 | | | 1 255.00 |
HL TOTAL REVENUE (I + III + V + VII) | 299 812.00 | | | 299 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 293 872.00 | | | 293 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 939.00 | | | 5 939.00 |
| |
| 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 | 51 056.00 | | | 51 056.00 |
I4 DECREASES Grand Total | | | 51 056.00 | |
IO DECREASES Total including other intangible assets | | | 49 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 036.00 | |
KD ACQUISITIONS Total including other intangible assets | 49 020.00 | | | 49 020.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 036.00 | | | 2 036.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 056.00 | | | 2 056.00 |
PE DEPRECIATION Total including other intangible assets | 20.00 | | | 20.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 036.00 | | | 2 036.00 |
| |
| 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 | 24 357.00 | 24 357.00 | | 24 357.00 |
8D Social Security and Other Social Organizations | 1 138.00 | 1 138.00 | | 1 138.00 |
8E Income Taxes | 1 255.00 | 1 255.00 | | 1 255.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83.00 | 83.00 | | 83.00 |
UX Other trade receivables | 10 041.00 | | | 10 041.00 |
VB VAT | 164.00 | | | 164.00 |
VG Loans with a maturity of up to one year at origin | 92.00 | 92.00 | | 92.00 |
VH Loans with a maturity of more than one year at origin | 7 554.00 | 3 326.00 | 4 228.00 | 7 554.00 |
VI Group and Associates | 4 052.00 | 4 052.00 | | 4 052.00 |
VJ Loans taken out during the year | 10 000.00 | | | 10 000.00 |
VK Loans repaid during the year | 2 452.00 | | | 2 452.00 |
VQ Other Taxes, Duties, and Similar Debts | 56.00 | 56.00 | | 56.00 |
VS Prepaid expenses | 309.00 | | | 309.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 515.00 | 10 515.00 | | 10 515.00 |
VW VAT | 667.00 | 667.00 | | 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 256.00 | 35 028.00 | 4 228.00 | 39 256.00 |
| |
| 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 | 4 160.00 | | | 4 160.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 004.00 | | | 2 004.00 |
ST Other accounts | 44 207.00 | | | 44 207.00 |
XQ Rental, rental and co-ownership charges | 6 148.00 | | | 6 148.00 |
YW Business tax | 858.00 | | | 858.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 018.00 | | | 5 018.00 |
YY Amount of VAT collected | 16 488.00 | | | 16 488.00 |
YZ Total deductible VAT on goods and services | 18 784.00 | | | 18 784.00 |
ZE Dividends | 2 000.00 | | | 2 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 360.00 | | | 52 360.00 |
