| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 750.00 | 750.00 | | 750.00 |
AH Goodwill | 43 733.00 | | 43 733.00 | 43 733.00 |
AR Technical installations, industrial equipment and tools | 1 676.00 | 1 676.00 | | 1 676.00 |
AT Other tangible assets | 24 005.00 | 17 829.00 | 6 176.00 | 24 005.00 |
BH Other financial assets | 5 320.00 | | 5 320.00 | 5 320.00 |
BJ TOTAL (I) | 75 485.00 | 20 256.00 | 55 229.00 | 75 485.00 |
BL Raw materials, supplies | | 3 651.00 | -3 651.00 | |
BT Goods | 16 950.00 | | 16 950.00 | 16 950.00 |
BZ Other receivables | 2 263.00 | | 2 263.00 | 2 263.00 |
CF Cash and cash equivalents | 108 247.00 | | 108 247.00 | 108 247.00 |
CH Prepaid expenses | 148.00 | | 148.00 | 148.00 |
CJ TOTAL (II) | 127 610.00 | 3 651.00 | 123 959.00 | 127 610.00 |
CO Grand total (0 to V) | 203 095.00 | 23 907.00 | 179 188.00 | 203 095.00 |
| |
| 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 |
DH Retained earnings | 102 595.00 | | | 102 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 703.00 | | | 3 703.00 |
DL TOTAL (I) | 114 684.00 | | | 114 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 027.00 | | | 33 027.00 |
DX Trade payables and related accounts | 23 770.00 | | | 23 770.00 |
DY Tax and social security liabilities | 7 706.00 | | | 7 706.00 |
EC TOTAL (IV) | 64 504.00 | | | 64 504.00 |
EE Grand total (I to V) | 179 188.00 | | | 179 188.00 |
EG Accrued income and payables due within one year | 64 504.00 | | | 64 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 101 725.00 | | 101 725.00 | 101 725.00 |
FJ Net sales | 101 725.00 | | 101 725.00 | 101 725.00 |
FR Total operating income (I) | | | 101 725.00 | |
FS Purchases of goods (including customs duties) | | | 43 109.00 | |
FT Inventory change (goods) | | | 4 240.00 | |
FU Purchases of raw materials and other supplies | | | 776.00 | |
FW Other purchases and external expenses | | | 28 200.00 | |
FX Taxes, duties, and similar payments | | | 1 813.00 | |
FY Salaries and Wages | | | 14 284.00 | |
FZ Social Security Contributions | | | 4 017.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 444.00 | |
GF Total Operating Expenses (II) | | | 99 886.00 | |
GG - OPERATING RESULT (I - II) | | | 1 838.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 780.00 | | | 780.00 |
HA Exceptional income from management transactions | 2 525.00 | | | 2 525.00 |
HD Total exceptional income (VII) | 2 525.00 | | | 2 525.00 |
HE Exceptional expenses on management operations | 152.00 | | | 152.00 |
HH Total exceptional expenses (VIII) | 152.00 | | | 152.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 373.00 | | | 2 373.00 |
HK Income tax | 508.00 | | | 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 250.00 | | | 104 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 546.00 | | | 100 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 703.00 | | | 3 703.00 |
| |
| 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 | 74 527.00 | | 958.00 | 74 527.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 320.00 | |
I4 DECREASES Grand Total | | | 75 485.00 | |
IO DECREASES Total including other intangible assets | | | 44 483.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 682.00 | |
KD ACQUISITIONS Total including other intangible assets | 44 483.00 | | | 44 483.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 724.00 | | 958.00 | 24 724.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 320.00 | | | 5 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 812.00 | 3 444.00 | | 16 812.00 |
PE DEPRECIATION Total including other intangible assets | 95.00 | 654.00 | | 95.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 716.00 | 2 790.00 | | 16 716.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 3 651.00 | | | 3 651.00 |
7B Total provisions for depreciation | 3 651.00 | | | 3 651.00 |
7C Grand total | 3 651.00 | | | 3 651.00 |
| |
| 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 | 23 770.00 | 23 770.00 | | 23 770.00 |
8C Staff and Related Accounts | 615.00 | 615.00 | | 615.00 |
8D Social Security and Other Social Organizations | 2 747.00 | 2 747.00 | | 2 747.00 |
UT Other financial assets | 5 320.00 | | | 5 320.00 |
VB VAT | 1 795.00 | | | 1 795.00 |
VI Group and Associates | 33 027.00 | 33 027.00 | | 33 027.00 |
VM Income taxes | 468.00 | | | 468.00 |
VQ Other Taxes, Duties, and Similar Debts | 411.00 | 411.00 | | 411.00 |
VS Prepaid expenses | 148.00 | | | 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 732.00 | 2 412.00 | 5 320.00 | 7 732.00 |
VW VAT | 3 933.00 | 3 933.00 | | 3 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 504.00 | 64 504.00 | | 64 504.00 |
| |
| 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 | 862.00 | | | 862.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 644.00 | | | 3 644.00 |
ST Other accounts | 10 757.00 | | | 10 757.00 |
XQ Rental, rental and co-ownership charges | 13 798.00 | | | 13 798.00 |
YW Business tax | 951.00 | | | 951.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 813.00 | | | 1 813.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 200.00 | | | 28 200.00 |
