| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 52 595.00 | 52 595.00 | | 52 595.00 |
AN Land | 22 867.00 | | 22 867.00 | 22 867.00 |
AP Buildings | 118 362.00 | 111 029.00 | 7 333.00 | 118 362.00 |
AR Technical installations, industrial equipment and tools | 1 234.00 | 1 234.00 | | 1 234.00 |
AT Other tangible assets | 2 395.00 | 2 395.00 | | 2 395.00 |
BJ TOTAL (I) | 197 603.00 | 167 252.00 | 30 351.00 | 197 603.00 |
BX Customers and related accounts | 34 560.00 | | 34 560.00 | 34 560.00 |
BZ Other receivables | 1 467.00 | | 1 467.00 | 1 467.00 |
CH Prepaid expenses | 3 817.00 | | 3 817.00 | 3 817.00 |
CJ TOTAL (II) | 39 844.00 | | 39 844.00 | 39 844.00 |
CO Grand total (0 to V) | 237 446.00 | 167 252.00 | 70 194.00 | 237 446.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 750.00 | | | 38 750.00 |
DD Legal reserve (1) | 3 875.00 | | | 3 875.00 |
DG Other reserves | 2 568.00 | | | 2 568.00 |
DH Retained earnings | -135 495.00 | | | -135 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 039.00 | | | -38 039.00 |
DK Regulated provisions | 6 000.00 | | | 6 000.00 |
DL TOTAL (I) | -122 341.00 | | | -122 341.00 |
DU Loans and Debts from Credit Institutions (3) | 20 289.00 | | | 20 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 662.00 | | | 108 662.00 |
DX Trade payables and related accounts | 50 178.00 | | | 50 178.00 |
DY Tax and social security liabilities | 13 406.00 | | | 13 406.00 |
EC TOTAL (IV) | 192 535.00 | | | 192 535.00 |
EE Grand total (I to V) | 70 194.00 | | | 70 194.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20 289.00 | | | 20 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 743.00 | |
FX Taxes, duties, and similar payments | | | 2 254.00 | |
FY Salaries and Wages | | | 14 300.00 | |
FZ Social Security Contributions | | | 17 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 333.00 | |
GF Total Operating Expenses (II) | | | 36 327.00 | |
GG - OPERATING RESULT (I - II) | | | -36 326.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 3 038.00 | |
GU Total financial expenses (VI) | | | 3 038.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 036.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 126.00 | | | 7 126.00 |
HA Exceptional income from management transactions | 7.00 | | | 7.00 |
HC Reversals of provisions and transfers of expenses | 2 000.00 | | | 2 000.00 |
HD Total exceptional income (VII) | 2 007.00 | | | 2 007.00 |
HE Exceptional expenses on management operations | 684.00 | | | 684.00 |
HH Total exceptional expenses (VIII) | 684.00 | | | 684.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 323.00 | | | 1 323.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 010.00 | | | 2 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 049.00 | | | 40 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 039.00 | | | -38 039.00 |
| |
| 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 | 197 603.00 | | | 197 603.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 197 603.00 | |
IO DECREASES Total including other intangible assets | | | 52 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 144 858.00 | |
KD ACQUISITIONS Total including other intangible assets | 52 595.00 | | | 52 595.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 144 858.00 | | | 144 858.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 113 324.00 | 1 333.00 | | 113 324.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 324.00 | 1 333.00 | | 113 324.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 000.00 | | 2 000.00 | 8 000.00 |
6A on fixed assets – intangible | 52 595.00 | | | 52 595.00 |
7B Total provisions for depreciation | 52 595.00 | | | 52 595.00 |
7C Grand total | 60 595.00 | | 2 000.00 | 60 595.00 |
UJ - Exceptional | | | 2 000.00 | |
| |
| 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 | 50 178.00 | 50 178.00 | | 50 178.00 |
8D Social Security and Other Social Organizations | 4 904.00 | 4 904.00 | | 4 904.00 |
UX Other trade receivables | 34 560.00 | | | 34 560.00 |
VB VAT | 1 087.00 | | | 1 087.00 |
VG Loans with a maturity of up to one year at origin | 20 289.00 | 20 289.00 | | 20 289.00 |
VI Group and Associates | 108 662.00 | 108 662.00 | | 108 662.00 |
VM Income taxes | 380.00 | | | 380.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 742.00 | 2 742.00 | | 2 742.00 |
VS Prepaid expenses | 3 817.00 | | | 3 817.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 844.00 | 39 844.00 | | 39 844.00 |
VW VAT | 5 760.00 | 5 760.00 | | 5 760.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 535.00 | 192 535.00 | | 192 535.00 |
| |
| 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 | 1 538.00 | | | 1 538.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | -3 018.00 | | | -3 018.00 |
ST Other accounts | 3 761.00 | | | 3 761.00 |
YW Business tax | 716.00 | | | 716.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 254.00 | | | 2 254.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 743.00 | | | 743.00 |
| |
| 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 | 1.00 | | | 1.00 |
