| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 124.00 | 5 124.00 | | 5 124.00 |
AH Goodwill | 16 007.00 | | 16 007.00 | 16 007.00 |
AP Buildings | 36 940.00 | 36 940.00 | | 36 940.00 |
AR Technical installations, industrial equipment and tools | 9 775.00 | 8 960.00 | 815.00 | 9 775.00 |
AT Other tangible assets | 44 716.00 | 44 716.00 | | 44 716.00 |
BH Other financial assets | 61.00 | | 61.00 | 61.00 |
BJ TOTAL (I) | 112 623.00 | 95 740.00 | 16 883.00 | 112 623.00 |
BT Goods | 29 310.00 | | 29 310.00 | 29 310.00 |
BX Customers and related accounts | 6 976.00 | | 6 976.00 | 6 976.00 |
BZ Other receivables | 38 854.00 | | 38 854.00 | 38 854.00 |
CF Cash and cash equivalents | 1 173.00 | | 1 173.00 | 1 173.00 |
CH Prepaid expenses | 1 353.00 | | 1 353.00 | 1 353.00 |
CJ TOTAL (II) | 77 666.00 | | 77 666.00 | 77 666.00 |
CO Grand total (0 to V) | 190 290.00 | 95 740.00 | 94 549.00 | 190 290.00 |
CP Shares due in less than one year | 61.00 | | | 61.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 47 405.00 | | | 47 405.00 |
DH Retained earnings | | -1 108.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 013.00 | | | -2 013.00 |
DL TOTAL (I) | 53 777.00 | | | 53 777.00 |
DU Loans and Debts from Credit Institutions (3) | 14 895.00 | | | 14 895.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 963.00 | 22 459.00 | | 11 963.00 |
DX Trade payables and related accounts | 22 336.00 | | | 22 336.00 |
DY Tax and social security liabilities | 901.00 | | | 901.00 |
EA Other liabilities | 2 640.00 | | | 2 640.00 |
EC TOTAL (IV) | 40 772.00 | | | 40 772.00 |
EE Grand total (I to V) | 94 549.00 | | | 94 549.00 |
EG Accrued income and payables due within one year | 40 772.00 | | | 40 772.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 895.00 | | | 14 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 276 628.00 | | 276 628.00 | 276 628.00 |
FJ Net sales | 276 628.00 | | 276 628.00 | 276 628.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 276 628.00 | |
FS Purchases of goods (including customs duties) | | | 213 096.00 | |
FT Inventory change (goods) | | | 2 990.00 | |
FU Purchases of raw materials and other supplies | | | 10 874.00 | |
FW Other purchases and external expenses | | | 16 371.00 | |
FX Taxes, duties, and similar payments | | | 777.00 | |
FY Salaries and Wages | | | 29 634.00 | |
FZ Social Security Contributions | | | 1 176.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 054.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 275 983.00 | |
GG - OPERATING RESULT (I - II) | | | 646.00 | |
GR Interest and similar expenses | | | 818.00 | |
GU Total financial expenses (VI) | | | 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 556.00 | | | 7 556.00 |
HA Exceptional income from management transactions | 2 460.00 | | | 2 460.00 |
HD Total exceptional income (VII) | 2 460.00 | | | 2 460.00 |
HE Exceptional expenses on management operations | 4 300.00 | | | 4 300.00 |
HH Total exceptional expenses (VIII) | 4 300.00 | | | 4 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 840.00 | | | -1 840.00 |
HK Income tax | 918.00 | 888.00 | | 918.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 088.00 | | | 279 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 101.00 | | | 281 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 013.00 | | | -2 013.00 |
| |
| 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 | 112 623.00 | | | 112 623.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61.00 | |
I4 DECREASES Grand Total | | | 112 623.00 | |
IN DECREASES Start-up, development, or research expenses | 80.00 | | | 80.00 |
IO DECREASES Total including other intangible assets | | | 21 132.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 91 431.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 132.00 | | | 21 132.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 431.00 | | | 91 431.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61.00 | | | 61.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 686.00 | 1 054.00 | | 94 686.00 |
PE DEPRECIATION Total including other intangible assets | 5 124.00 | | | 5 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89 562.00 | 1 054.00 | | 89 562.00 |
| |
| 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 | 22 336.00 | 22 336.00 | | 22 336.00 |
8D Social Security and Other Social Organizations | 197.00 | 197.00 | | 197.00 |
8E Income Taxes | 918.00 | 918.00 | | 918.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 640.00 | 2 640.00 | | 2 640.00 |
UT Other financial assets | 61.00 | | | 61.00 |
UX Other trade receivables | 6 976.00 | | | 6 976.00 |
VB VAT | 265.00 | | | 265.00 |
VG Loans with a maturity of up to one year at origin | 14 895.00 | 14 895.00 | | 14 895.00 |
VI Group and Associates | 11 963.00 | 11 963.00 | | 11 963.00 |
VQ Other Taxes, Duties, and Similar Debts | 624.00 | 624.00 | | 624.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 589.00 | | | 38 589.00 |
VS Prepaid expenses | 1 353.00 | | | 1 353.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 245.00 | 47 184.00 | 61.00 | 47 245.00 |
VW VAT | 80.00 | 80.00 | | 80.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 772.00 | 40 772.00 | | 40 772.00 |
| |
| 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 | 352.00 | | | 352.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 776.00 | | | 776.00 |
ST Other accounts | 12 955.00 | | | 12 955.00 |
XQ Rental, rental and co-ownership charges | 2 640.00 | | | 2 640.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 425.00 | | | 425.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 777.00 | | | 777.00 |
YY Amount of VAT collected | 43 638.00 | | | 43 638.00 |
YZ Total deductible VAT on goods and services | 44 217.00 | | | 44 217.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 371.00 | | | 16 371.00 |
