| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 948.00 | 4 948.00 | | 4 948.00 |
AH Goodwill | 114 300.00 | | 114 300.00 | 114 300.00 |
AR Technical installations, industrial equipment and tools | 5 800.00 | 5 421.00 | 379.00 | 5 800.00 |
AT Other tangible assets | 2 300.00 | 2 300.00 | | 2 300.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 127 398.00 | 12 669.00 | 114 729.00 | 127 398.00 |
BT Goods | 3 320.00 | | 3 320.00 | 3 320.00 |
BZ Other receivables | 3 165.00 | | 3 165.00 | 3 165.00 |
CF Cash and cash equivalents | 22 884.00 | | 22 884.00 | 22 884.00 |
CJ TOTAL (II) | 29 368.00 | | 29 368.00 | 29 368.00 |
CO Grand total (0 to V) | 156 766.00 | 12 669.00 | 144 098.00 | 156 766.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 63 046.00 | 54 484.00 | | 63 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 484.00 | 8 562.00 | | -6 484.00 |
DL TOTAL (I) | 60 962.00 | 67 446.00 | | 60 962.00 |
DU Loans and Debts from Credit Institutions (3) | 31 928.00 | | | 31 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 401.00 | 40 420.00 | | 4 401.00 |
DX Trade payables and related accounts | 43 617.00 | 40 018.00 | | 43 617.00 |
DY Tax and social security liabilities | 2 855.00 | 8 513.00 | | 2 855.00 |
EA Other liabilities | 334.00 | 295.00 | | 334.00 |
EC TOTAL (IV) | 83 135.00 | 89 245.00 | | 83 135.00 |
EE Grand total (I to V) | 144 098.00 | 156 692.00 | | 144 098.00 |
EG Accrued income and payables due within one year | 83 135.00 | 89 245.00 | | 83 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 197 884.00 | | 197 884.00 | 197 884.00 |
FJ Net sales | 197 884.00 | | 197 884.00 | 197 884.00 |
FO Operating subsidies | | | 1 029.00 | |
FR Total operating income (I) | | | 198 913.00 | |
FS Purchases of goods (including customs duties) | | | 136 595.00 | |
FT Inventory change (goods) | | | -2 082.00 | |
FU Purchases of raw materials and other supplies | | | 1 503.00 | |
FW Other purchases and external expenses | | | 28 740.00 | |
FX Taxes, duties, and similar payments | | | 2 956.00 | |
FY Salaries and Wages | | | 24 488.00 | |
FZ Social Security Contributions | | | 9 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 61.00 | |
GF Total Operating Expenses (II) | | | 201 971.00 | |
GG - OPERATING RESULT (I - II) | | | -3 058.00 | |
GR Interest and similar expenses | | | 3 090.00 | |
GU Total financial expenses (VI) | | | 3 090.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 14.00 | 65.00 | | 14.00 |
HD Total exceptional income (VII) | 14.00 | 65.00 | | 14.00 |
HE Exceptional expenses on management operations | 350.00 | 254.00 | | 350.00 |
HH Total exceptional expenses (VIII) | 350.00 | 254.00 | | 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -336.00 | -189.00 | | -336.00 |
HK Income tax | | 1 513.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 198 927.00 | 219 931.00 | | 198 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 411.00 | 211 369.00 | | 205 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 484.00 | 8 562.00 | | -6 484.00 |
| |
| 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 | 126 958.00 | | 440.00 | 126 958.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 948.00 | | | 4 948.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 127 398.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 948.00 | |
IO DECREASES Total including other intangible assets | | | 114 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 100.00 | |
KD ACQUISITIONS Total including other intangible assets | 114 300.00 | | | 114 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 660.00 | | 440.00 | 7 660.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 608.00 | 61.00 | | 12 608.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 948.00 | | | 4 948.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 660.00 | 61.00 | | 7 660.00 |
| |
| 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 | 43 617.00 | 43 617.00 | | 43 617.00 |
8C Staff and Related Accounts | 158.00 | 158.00 | | 158.00 |
8D Social Security and Other Social Organizations | 2 697.00 | 2 697.00 | | 2 697.00 |
8K Other liabilities (including liabilities related to repo transactions) | 334.00 | 334.00 | | 334.00 |
UT Other financial assets | 50.00 | 50.00 | | 50.00 |
VB VAT | 2 849.00 | | | 2 849.00 |
VG Loans with a maturity of up to one year at origin | 31 928.00 | 31 928.00 | | 31 928.00 |
VI Group and Associates | 4 401.00 | 4 401.00 | | 4 401.00 |
VJ Loans taken out during the year | 40 419.00 | | | 40 419.00 |
VK Loans repaid during the year | 8 491.00 | | | 8 491.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 316.00 | | | 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 215.00 | 3 215.00 | | 3 215.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 135.00 | 83 135.00 | | 83 135.00 |
| |
| 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 | 1 499.00 | 1 471.00 | | 1 499.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 46.00 | 46.00 | | 46.00 |
ST Other accounts | 10 493.00 | 9 825.00 | | 10 493.00 |
XQ Rental, rental and co-ownership charges | 18 201.00 | 17 370.00 | | 18 201.00 |
YW Business tax | 1 457.00 | 934.00 | | 1 457.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 956.00 | 2 405.00 | | 2 956.00 |
YY Amount of VAT collected | 10 883.00 | 12 074.00 | | 10 883.00 |
YZ Total deductible VAT on goods and services | 12 493.00 | 13 279.00 | | 12 493.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 740.00 | 27 241.00 | | 28 740.00 |
