| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 65 553.00 | | 65 553.00 | 65 553.00 |
AT Other tangible assets | 30 176.00 | 30 044.00 | 132.00 | 30 176.00 |
BD Other fixed assets | 44.00 | | 44.00 | 44.00 |
BH Other financial assets | 1 673.00 | | 1 673.00 | 1 673.00 |
BJ TOTAL (I) | 97 598.00 | 30 044.00 | 67 554.00 | 97 598.00 |
BT Goods | 74 241.00 | 29 111.00 | 45 130.00 | 74 241.00 |
BZ Other receivables | 3 242.00 | | 3 242.00 | 3 242.00 |
CF Cash and cash equivalents | 17 159.00 | | 17 159.00 | 17 159.00 |
CH Prepaid expenses | 934.00 | | 934.00 | 934.00 |
CJ TOTAL (II) | 95 576.00 | 29 111.00 | 66 465.00 | 95 576.00 |
CO Grand total (0 to V) | 193 175.00 | 59 155.00 | 134 020.00 | 193 175.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 818.00 | 19 818.00 | | 19 818.00 |
DD Legal reserve (1) | 1 982.00 | 1 982.00 | | 1 982.00 |
DH Retained earnings | 66 540.00 | 64 029.00 | | 66 540.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165.00 | 2 511.00 | | 165.00 |
DL TOTAL (I) | 88 505.00 | 88 340.00 | | 88 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 492.00 | 27 890.00 | | 32 492.00 |
DX Trade payables and related accounts | 10 424.00 | 25 604.00 | | 10 424.00 |
DY Tax and social security liabilities | 2 548.00 | 3 784.00 | | 2 548.00 |
EA Other liabilities | 50.00 | | | 50.00 |
EC TOTAL (IV) | 45 515.00 | 57 278.00 | | 45 515.00 |
EE Grand total (I to V) | 134 020.00 | 145 618.00 | | 134 020.00 |
EI Including equity loans | 32 492.00 | | | 32 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 185.00 | | 22 185.00 | 22 185.00 |
FG Production sold - services | 12 730.00 | | 12 730.00 | 12 730.00 |
FJ Net sales | 34 915.00 | | 34 915.00 | 34 915.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 471.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 57 390.00 | |
FS Purchases of goods (including customs duties) | | | 12 728.00 | |
FT Inventory change (goods) | | | 1 380.00 | |
FW Other purchases and external expenses | | | 27 293.00 | |
FX Taxes, duties, and similar payments | | | 795.00 | |
FZ Social Security Contributions | | | 2 827.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 156.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 29 111.00 | |
GF Total Operating Expenses (II) | | | 74 289.00 | |
GG - OPERATING RESULT (I - II) | | | -16 899.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 898.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17 063.00 | 3 500.00 | | 17 063.00 |
HD Total exceptional income (VII) | 17 063.00 | 3 500.00 | | 17 063.00 |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 063.00 | 3 492.00 | | 17 063.00 |
HK Income tax | | 346.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 454.00 | 103 553.00 | | 74 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 289.00 | 101 042.00 | | 74 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165.00 | 2 511.00 | | 165.00 |
| |
| 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 | 97 598.00 | | | 97 598.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 869.00 | |
I4 DECREASES Grand Total | | | 97 598.00 | |
IO DECREASES Total including other intangible assets | | | 65 553.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 176.00 | |
KD ACQUISITIONS Total including other intangible assets | 65 553.00 | | | 65 553.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 176.00 | | | 30 176.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 869.00 | | | 1 869.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 22 471.00 | 29 111.00 | 22 471.00 | 22 471.00 |
7B Total provisions for depreciation | 22 471.00 | 29 111.00 | 22 471.00 | 22 471.00 |
7C Grand total | 22 471.00 | 29 111.00 | 22 471.00 | 22 471.00 |
UE of which provisions and reversals: - Operating | | 29 111.00 | 22 471.00 | |
| |
| 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 | 10 424.00 | 10 424.00 | | 10 424.00 |
8D Social Security and Other Social Organizations | 707.00 | 707.00 | | 707.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50.00 | 50.00 | | 50.00 |
UT Other financial assets | 1 673.00 | | | 1 673.00 |
VB VAT | 754.00 | | | 754.00 |
VI Group and Associates | 32 492.00 | 32 492.00 | | 32 492.00 |
VM Income taxes | 2 488.00 | | | 2 488.00 |
VS Prepaid expenses | 934.00 | | | 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 849.00 | 4 176.00 | 1 673.00 | 5 849.00 |
VW VAT | 1 841.00 | 1 841.00 | | 1 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 515.00 | 45 515.00 | | 45 515.00 |
