| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 26 297.00 | | 26 297.00 | 26 297.00 |
AT Other tangible assets | 10 424.00 | 9 924.00 | 500.00 | 10 424.00 |
BH Other financial assets | 3 659.00 | | 3 659.00 | 3 659.00 |
BJ TOTAL (I) | 40 380.00 | 9 924.00 | 30 456.00 | 40 380.00 |
BL Raw materials, supplies | 6 171.00 | | 6 171.00 | 6 171.00 |
BT Goods | 149.00 | | 149.00 | 149.00 |
BX Customers and related accounts | 1 220.00 | | 1 220.00 | 1 220.00 |
BZ Other receivables | 422.00 | | 422.00 | 422.00 |
CF Cash and cash equivalents | 2 810.00 | | 2 810.00 | 2 810.00 |
CH Prepaid expenses | 555.00 | | 555.00 | 555.00 |
CJ TOTAL (II) | 11 327.00 | | 11 327.00 | 11 327.00 |
CO Grand total (0 to V) | 51 707.00 | 9 924.00 | 41 783.00 | 51 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | -31 245.00 | | | -31 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71.00 | | | -71.00 |
DL TOTAL (I) | -23 693.00 | | | -23 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 946.00 | | | 10 946.00 |
DX Trade payables and related accounts | 54 531.00 | | | 54 531.00 |
EC TOTAL (IV) | 65 477.00 | | | 65 477.00 |
EE Grand total (I to V) | 41 783.00 | | | 41 783.00 |
EG Accrued income and payables due within one year | 15 477.00 | | | 15 477.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 597.00 | | 597.00 | 597.00 |
FG Production sold - services | 23 027.00 | | 23 027.00 | 23 027.00 |
FJ Net sales | 23 624.00 | | 23 624.00 | 23 624.00 |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 23 657.00 | |
FS Purchases of goods (including customs duties) | | | 460.00 | |
FT Inventory change (goods) | | | 596.00 | |
FU Purchases of raw materials and other supplies | | | 7 957.00 | |
FV Inventory change (raw materials and supplies) | | | -1 451.00 | |
FW Other purchases and external expenses | | | 12 505.00 | |
FX Taxes, duties, and similar payments | | | 907.00 | |
FZ Social Security Contributions | | | 1 803.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33.00 | |
GE Other Expenses | | | 53.00 | |
GF Total Operating Expenses (II) | | | 22 858.00 | |
GG - OPERATING RESULT (I - II) | | | 800.00 | |
GR Interest and similar expenses | | | 871.00 | |
GU Total financial expenses (VI) | | | 871.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 803.00 | | | 1 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 657.00 | | | 23 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 728.00 | | | 23 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71.00 | | | -71.00 |
| |
| 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 | 39 847.00 | | 533.00 | 39 847.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 659.00 | |
I4 DECREASES Grand Total | | | 40 380.00 | |
IO DECREASES Total including other intangible assets | | | 26 297.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 424.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 297.00 | | | 26 297.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 891.00 | | 533.00 | 9 891.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 659.00 | | | 3 659.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 891.00 | 33.00 | | 9 891.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 891.00 | 33.00 | | 9 891.00 |
| |
| 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 | 54 531.00 | 4 531.00 | 50 000.00 | 54 531.00 |
UT Other financial assets | 3 659.00 | | | 3 659.00 |
UX Other trade receivables | 1 220.00 | | | 1 220.00 |
VB VAT | 422.00 | | | 422.00 |
VH Loans with a maturity of more than one year at origin | | 8.00 | | |
VI Group and Associates | 10 946.00 | 10 946.00 | | 10 946.00 |
VS Prepaid expenses | 555.00 | | | 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 856.00 | 2 197.00 | 3 659.00 | 5 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 477.00 | 15 477.00 | 50 000.00 | 65 477.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 897.00 | | | 3 897.00 |
ST Other accounts | 3 296.00 | | | 3 296.00 |
XQ Rental, rental and co-ownership charges | 5 312.00 | | | 5 312.00 |
YW Business tax | 902.00 | | | 902.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 902.00 | | | 902.00 |
YY Amount of VAT collected | 4 685.00 | | | 4 685.00 |
YZ Total deductible VAT on goods and services | 3 623.00 | | | 3 623.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 505.00 | | | 12 505.00 |
