| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 047.00 | 13 046.00 | | 13 047.00 |
AF Concessions, Patents and Similar Rights | 4 500.00 | | 4 500.00 | 4 500.00 |
AH Goodwill | 148 000.00 | | 148 000.00 | 148 000.00 |
AR Technical installations, industrial equipment and tools | 20 836.00 | 19 621.00 | 1 215.00 | 20 836.00 |
AT Other tangible assets | 21 259.00 | 20 281.00 | 978.00 | 21 259.00 |
BD Other fixed assets | 37.00 | | 37.00 | 37.00 |
BF Loans | 250.00 | | 250.00 | 250.00 |
BH Other financial assets | 6 768.00 | | 6 768.00 | 6 768.00 |
BJ TOTAL (I) | 214 696.00 | 52 949.00 | 161 748.00 | 214 696.00 |
BT Goods | 1 142.00 | | 1 142.00 | 1 142.00 |
BZ Other receivables | 27 062.00 | | 27 062.00 | 27 062.00 |
CD Marketable securities | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 221.00 | | 221.00 | 221.00 |
CJ TOTAL (II) | 28 726.00 | | 28 726.00 | 28 726.00 |
CO Grand total (0 to V) | 243 422.00 | 52 949.00 | 190 473.00 | 243 422.00 |
CP Shares due in less than one year | 6 768.00 | | | 6 768.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | 32 446.00 | | | 32 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 081.00 | | | -15 081.00 |
DL TOTAL (I) | 25 365.00 | | | 25 365.00 |
DU Loans and Debts from Credit Institutions (3) | 19 613.00 | | | 19 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 805.00 | | | 111 805.00 |
DX Trade payables and related accounts | 5 451.00 | | | 5 451.00 |
DY Tax and social security liabilities | 28 239.00 | | | 28 239.00 |
EC TOTAL (IV) | 165 108.00 | | | 165 108.00 |
EE Grand total (I to V) | 190 473.00 | | | 190 473.00 |
EG Accrued income and payables due within one year | 165 108.00 | | | 165 108.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 613.00 | | | 19 613.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 133 468.00 | | 133 468.00 | 133 468.00 |
FJ Net sales | 133 468.00 | | 133 468.00 | 133 468.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 512.00 | |
FR Total operating income (I) | | | 133 980.00 | |
FS Purchases of goods (including customs duties) | | | 6 637.00 | |
FU Purchases of raw materials and other supplies | | | 922.00 | |
FW Other purchases and external expenses | | | 85 784.00 | |
FX Taxes, duties, and similar payments | | | 3 982.00 | |
FY Salaries and Wages | | | 34 906.00 | |
FZ Social Security Contributions | | | 12 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 958.00 | |
GE Other Expenses | | | 871.00 | |
GF Total Operating Expenses (II) | | | 146 344.00 | |
GG - OPERATING RESULT (I - II) | | | -12 364.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GR Interest and similar expenses | | | 317.00 | |
GU Total financial expenses (VI) | | | 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 416.00 | | | 1 416.00 |
HD Total exceptional income (VII) | 1 416.00 | | | 1 416.00 |
HE Exceptional expenses on management operations | 170.00 | | | 170.00 |
HF Exceptional expenses on capital transactions | 53.00 | | | 53.00 |
HH Total exceptional expenses (VIII) | 223.00 | | | 223.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 194.00 | | | 1 194.00 |
HK Income tax | 3 600.00 | | | 3 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 402.00 | | | 135 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 483.00 | | | 150 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 081.00 | | | -15 081.00 |
| |
| 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 | 214 691.00 | | 5.00 | 214 691.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 13 047.00 | | | 13 047.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 055.00 | |
I4 DECREASES Grand Total | | | 214 696.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 047.00 | |
IO DECREASES Total including other intangible assets | | | 152 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 095.00 | |
KD ACQUISITIONS Total including other intangible assets | 152 500.00 | | | 152 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 095.00 | | | 42 095.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 050.00 | | 5.00 | 7 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 990.00 | 958.00 | | 51 990.00 |
CY DEPRECIATION Start-up, development, or research expenses | 13 046.00 | | | 13 046.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 944.00 | 958.00 | | 38 944.00 |
| |
| 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 | 5 451.00 | 5 451.00 | | 5 451.00 |
8C Staff and Related Accounts | 5 264.00 | 5 264.00 | | 5 264.00 |
8D Social Security and Other Social Organizations | 17 844.00 | 17 844.00 | | 17 844.00 |
UP Loans | 250.00 | 250.00 | | 250.00 |
UT Other financial assets | 6 768.00 | 6 768.00 | | 6 768.00 |
UZ Social Security, other social security organizations | 12 392.00 | | | 12 392.00 |
VB VAT | 8 741.00 | | | 8 741.00 |
VH Loans with a maturity of more than one year at origin | 19 613.00 | 19 613.00 | | 19 613.00 |
VI Group and Associates | 111 805.00 | 111 805.00 | | 111 805.00 |
VM Income taxes | 2 181.00 | | | 2 181.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 748.00 | | | 3 748.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 080.00 | 34 080.00 | | 34 080.00 |
VW VAT | 5 131.00 | 5 131.00 | | 5 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 108.00 | 165 108.00 | | 165 108.00 |
| |
| 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 | 2 910.00 | | | 2 910.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 484.00 | | | 4 484.00 |
ST Other accounts | 49 407.00 | | | 49 407.00 |
XQ Rental, rental and co-ownership charges | 30 459.00 | | | 30 459.00 |
YT Subcontracting | 1 435.00 | | | 1 435.00 |
YW Business tax | 1 072.00 | | | 1 072.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 982.00 | | | 3 982.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 784.00 | | | 85 784.00 |
