| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 860.00 | | 6 860.00 | 6 860.00 |
AT Other tangible assets | 88 686.00 | 67 102.00 | 21 583.00 | 88 686.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 95 546.00 | 67 102.00 | 28 444.00 | 95 546.00 |
BL Raw materials, supplies | 2 564.00 | | 2 564.00 | 2 564.00 |
BX Customers and related accounts | 30 174.00 | | 30 174.00 | 30 174.00 |
BZ Other receivables | 2 736.00 | | 2 736.00 | 2 736.00 |
CF Cash and cash equivalents | 2 980.00 | | 2 980.00 | 2 980.00 |
CH Prepaid expenses | 9.00 | | 9.00 | 9.00 |
CJ TOTAL (II) | 38 463.00 | | 38 463.00 | 38 463.00 |
CO Grand total (0 to V) | 134 009.00 | 67 102.00 | 66 907.00 | 134 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 38 503.00 | 38 337.00 | | 38 503.00 |
DH Retained earnings | -32 436.00 | -32 436.00 | | -32 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161.00 | 167.00 | | 161.00 |
DL TOTAL (I) | 14 613.00 | 14 452.00 | | 14 613.00 |
DU Loans and Debts from Credit Institutions (3) | 11 870.00 | 14 836.00 | | 11 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 334.00 | 7 500.00 | | 6 334.00 |
DX Trade payables and related accounts | 6 993.00 | 5 010.00 | | 6 993.00 |
DY Tax and social security liabilities | 22 075.00 | 13 371.00 | | 22 075.00 |
EA Other liabilities | 5 022.00 | 2 881.00 | | 5 022.00 |
EC TOTAL (IV) | 52 294.00 | 43 598.00 | | 52 294.00 |
EE Grand total (I to V) | 66 907.00 | 58 050.00 | | 66 907.00 |
EG Accrued income and payables due within one year | 43 371.00 | 31 728.00 | | 43 371.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 74.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 064.00 | | 147 064.00 | 147 064.00 |
FJ Net sales | 147 064.00 | | 147 064.00 | 147 064.00 |
FQ Other income | | | 3 236.00 | |
FR Total operating income (I) | | | 150 300.00 | |
FV Inventory change (raw materials and supplies) | | | 1 493.00 | |
FW Other purchases and external expenses | | | 80 327.00 | |
FX Taxes, duties, and similar payments | | | 4 538.00 | |
FY Salaries and Wages | | | 48 605.00 | |
FZ Social Security Contributions | | | 16 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 500.00 | |
GE Other Expenses | | | 844.00 | |
GF Total Operating Expenses (II) | | | 159 376.00 | |
GG - OPERATING RESULT (I - II) | | | -9 076.00 | |
GR Interest and similar expenses | | | 1 218.00 | |
GU Total financial expenses (VI) | | | 1 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 294.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 500.00 | 4 500.00 | | 10 500.00 |
HB Exceptional income from capital transactions | | 1 500.00 | | |
HD Total exceptional income (VII) | 10 500.00 | 6 000.00 | | 10 500.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 455.00 | 6 000.00 | | 10 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 800.00 | 145 697.00 | | 160 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 639.00 | 145 530.00 | | 160 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161.00 | 167.00 | | 161.00 |
| |
| 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 | 101 186.00 | | | 101 186.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 100.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 100.00 | | |
I4 DECREASES Grand Total | | 5 640.00 | 95 546.00 | |
IO DECREASES Total including other intangible assets | | | 6 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 540.00 | 88 686.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 860.00 | | | 6 860.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 225.00 | | | 93 225.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 100.00 | | | 1 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 142.00 | 7 500.00 | 4 540.00 | 64 142.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 142.00 | 7 500.00 | 4 540.00 | 64 142.00 |
| |
| 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 | 6 993.00 | 6 993.00 | | 6 993.00 |
8C Staff and Related Accounts | 6 976.00 | 6 976.00 | | 6 976.00 |
8D Social Security and Other Social Organizations | 8 502.00 | 8 502.00 | | 8 502.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 022.00 | 5 022.00 | | 5 022.00 |
UX Other trade receivables | 30 174.00 | | | 30 174.00 |
VB VAT | 1 184.00 | | | 1 184.00 |
VH Loans with a maturity of more than one year at origin | 11 870.00 | 2 947.00 | 8 923.00 | 11 870.00 |
VI Group and Associates | 6 334.00 | 6 334.00 | | 6 334.00 |
VK Loans repaid during the year | 2 982.00 | | | 2 982.00 |
VM Income taxes | 1 553.00 | | | 1 553.00 |
VS Prepaid expenses | 9.00 | | | 9.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 919.00 | 32 919.00 | | 32 919.00 |
VW VAT | 6 596.00 | 6 596.00 | | 6 596.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 294.00 | 43 371.00 | 8 923.00 | 52 294.00 |
| |
| 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 | 4 243.00 | 2 078.00 | | 4 243.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 271.00 | 5 165.00 | | 5 271.00 |
ST Other accounts | 68 096.00 | 65 118.00 | | 68 096.00 |
XQ Rental, rental and co-ownership charges | 6 960.00 | 6 482.00 | | 6 960.00 |
YW Business tax | 295.00 | 293.00 | | 295.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 538.00 | 2 371.00 | | 4 538.00 |
YY Amount of VAT collected | 26 422.00 | 28 574.00 | | 26 422.00 |
YZ Total deductible VAT on goods and services | 9 910.00 | 9 581.00 | | 9 910.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 80 327.00 | 76 765.00 | | 80 327.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
