| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 040.00 | 2 040.00 | | 2 040.00 |
AH Goodwill | 8 500.00 | | 8 500.00 | 8 500.00 |
AJ Other Intangible Assets | 3 330.00 | 3 330.00 | | 3 330.00 |
AP Buildings | 14 122.00 | 13 591.00 | 531.00 | 14 122.00 |
AR Technical installations, industrial equipment and tools | 1 536.00 | 1 536.00 | | 1 536.00 |
AT Other tangible assets | 21 200.00 | 15 941.00 | 5 258.00 | 21 200.00 |
BH Other financial assets | 5 722.00 | | 5 722.00 | 5 722.00 |
BJ TOTAL (I) | 56 451.00 | 36 438.00 | 20 012.00 | 56 451.00 |
BL Raw materials, supplies | 4 809.00 | | 4 809.00 | 4 809.00 |
BX Customers and related accounts | 28 419.00 | | 28 419.00 | 28 419.00 |
BZ Other receivables | 16 305.00 | | 16 305.00 | 16 305.00 |
CF Cash and cash equivalents | 575.00 | | 575.00 | 575.00 |
CJ TOTAL (II) | 50 108.00 | | 50 108.00 | 50 108.00 |
CO Grand total (0 to V) | 106 559.00 | 36 438.00 | 70 121.00 | 106 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DH Retained earnings | -6 990.00 | | | -6 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 969.00 | | | -8 969.00 |
DL TOTAL (I) | -7 710.00 | | | -7 710.00 |
DU Loans and Debts from Credit Institutions (3) | 3 856.00 | | | 3 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | 462.00 | | | 462.00 |
DX Trade payables and related accounts | 32 131.00 | | | 32 131.00 |
DY Tax and social security liabilities | 12 072.00 | | | 12 072.00 |
EA Other liabilities | 29 308.00 | | | 29 308.00 |
EC TOTAL (IV) | 77 831.00 | | | 77 831.00 |
EE Grand total (I to V) | 70 121.00 | | | 70 121.00 |
EG Accrued income and payables due within one year | 77 831.00 | | | 77 831.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 856.00 | | | 3 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 557.00 | | 2 557.00 | 2 557.00 |
FG Production sold - services | 213 383.00 | | 213 383.00 | 213 383.00 |
FJ Net sales | 215 940.00 | | 215 940.00 | 215 940.00 |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 216 012.00 | |
FS Purchases of goods (including customs duties) | | | 52 970.00 | |
FV Inventory change (raw materials and supplies) | | | 112.00 | |
FW Other purchases and external expenses | | | 79 802.00 | |
FX Taxes, duties, and similar payments | | | 5 988.00 | |
FY Salaries and Wages | | | 60 200.00 | |
FZ Social Security Contributions | | | 21 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 254.00 | |
GE Other Expenses | | | 687.00 | |
GF Total Operating Expenses (II) | | | 224 598.00 | |
GG - OPERATING RESULT (I - II) | | | -8 586.00 | |
GR Interest and similar expenses | | | 441.00 | |
GU Total financial expenses (VI) | | | 441.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 20 782.00 | | | 20 782.00 |
HA Exceptional income from management transactions | 1 911.00 | | | 1 911.00 |
HD Total exceptional income (VII) | 1 911.00 | | | 1 911.00 |
HE Exceptional expenses on management operations | 1 854.00 | | | 1 854.00 |
HH Total exceptional expenses (VIII) | 1 854.00 | | | 1 854.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 57.00 | | | 57.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 924.00 | | | 217 924.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 894.00 | | | 226 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 969.00 | | | -8 969.00 |
HP References: Equipment leasing | 6 873.00 | | | 6 873.00 |
| |
| 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 | 56 451.00 | | | 56 451.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 722.00 | |
I4 DECREASES Grand Total | | | 56 451.00 | |
IO DECREASES Total including other intangible assets | | | 13 870.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 859.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 870.00 | | | 13 870.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 859.00 | | | 36 859.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 722.00 | | | 5 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 183.00 | 3 254.00 | | 33 183.00 |
PE DEPRECIATION Total including other intangible assets | 5 370.00 | | | 5 370.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 813.00 | 3 254.00 | | 27 813.00 |
| |
| 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 | 32 131.00 | 32 131.00 | | 32 131.00 |
8D Social Security and Other Social Organizations | 4 659.00 | 4 659.00 | | 4 659.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 308.00 | 29 308.00 | | 29 308.00 |
UT Other financial assets | 5 722.00 | | 5 722.00 | 5 722.00 |
UX Other trade receivables | 28 419.00 | 28 419.00 | | 28 419.00 |
VB VAT | 1 851.00 | 1 851.00 | | 1 851.00 |
VG Loans with a maturity of up to one year at origin | 3 856.00 | 3 856.00 | | 3 856.00 |
VI Group and Associates | 462.00 | 462.00 | | 462.00 |
VK Loans repaid during the year | 1 514.00 | | | 1 514.00 |
VM Income taxes | 972.00 | 972.00 | | 972.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 654.00 | 1 654.00 | | 1 654.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 481.00 | 13 481.00 | | 13 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 446.00 | 44 724.00 | 5 722.00 | 50 446.00 |
VW VAT | 5 758.00 | 5 758.00 | | 5 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 831.00 | 77 831.00 | | 77 831.00 |
| |
| 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 | 5 476.00 | | | 5 476.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 980.00 | | | 3 980.00 |
ST Other accounts | 36 650.00 | | | 36 650.00 |
XQ Rental, rental and co-ownership charges | 19 730.00 | | | 19 730.00 |
YT Subcontracting | 19 440.00 | | | 19 440.00 |
YW Business tax | 512.00 | | | 512.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 988.00 | | | 5 988.00 |
YY Amount of VAT collected | 39 060.00 | | | 39 060.00 |
YZ Total deductible VAT on goods and services | 17 851.00 | | | 17 851.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 79 802.00 | | | 79 802.00 |
