| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 622.00 | | 7 622.00 | 7 622.00 |
AP Buildings | 9 393.00 | 8 427.00 | 966.00 | 9 393.00 |
AR Technical installations, industrial equipment and tools | 5 252.00 | 5 252.00 | | 5 252.00 |
AT Other tangible assets | 6 349.00 | 4 768.00 | 1 580.00 | 6 349.00 |
BJ TOTAL (I) | 28 617.00 | 18 448.00 | 10 169.00 | 28 617.00 |
BT Goods | 9 870.00 | | 9 870.00 | 9 870.00 |
BX Customers and related accounts | 619.00 | | 619.00 | 619.00 |
BZ Other receivables | 4 730.00 | | 4 730.00 | 4 730.00 |
CF Cash and cash equivalents | 8 239.00 | | 8 239.00 | 8 239.00 |
CH Prepaid expenses | 1 287.00 | | 1 287.00 | 1 287.00 |
CJ TOTAL (II) | 24 746.00 | | 24 746.00 | 24 746.00 |
CO Grand total (0 to V) | 53 364.00 | 18 448.00 | 34 915.00 | 53 364.00 |
| |
| 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) | 161.00 | | | 161.00 |
DG Other reserves | 3 065.00 | | | 3 065.00 |
DH Retained earnings | -34 230.00 | | | -34 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 464.00 | | | -3 464.00 |
DL TOTAL (I) | -26 845.00 | | | -26 845.00 |
DU Loans and Debts from Credit Institutions (3) | 3 942.00 | | | 3 942.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 122.00 | | | 23 122.00 |
DX Trade payables and related accounts | 28 940.00 | | | 28 940.00 |
DY Tax and social security liabilities | 5 757.00 | | | 5 757.00 |
EC TOTAL (IV) | 61 761.00 | | | 61 761.00 |
EE Grand total (I to V) | 34 915.00 | | | 34 915.00 |
EG Accrued income and payables due within one year | 61 761.00 | | | 61 761.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 183.00 | | | 3 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 227 431.00 | | 227 431.00 | 227 431.00 |
FJ Net sales | 227 431.00 | | 227 431.00 | 227 431.00 |
FR Total operating income (I) | | | 227 431.00 | |
FS Purchases of goods (including customs duties) | | | 145 485.00 | |
FT Inventory change (goods) | | | 32.00 | |
FW Other purchases and external expenses | | | 35 339.00 | |
FX Taxes, duties, and similar payments | | | 1 196.00 | |
FY Salaries and Wages | | | 30 503.00 | |
FZ Social Security Contributions | | | 8 730.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 240.00 | |
GF Total Operating Expenses (II) | | | 222 527.00 | |
GG - OPERATING RESULT (I - II) | | | 4 903.00 | |
GR Interest and similar expenses | | | 856.00 | |
GU Total financial expenses (VI) | | | 856.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 109.00 | | | 1 109.00 |
HD Total exceptional income (VII) | 1 109.00 | | | 1 109.00 |
HE Exceptional expenses on management operations | 8 620.00 | | | 8 620.00 |
HH Total exceptional expenses (VIII) | 8 620.00 | | | 8 620.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 511.00 | | | -7 511.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 540.00 | | | 228 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 232 004.00 | | | 232 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 464.00 | | | -3 464.00 |
| |
| 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 | 28 617.00 | | | 28 617.00 |
I4 DECREASES Grand Total | | | 28 617.00 | |
IO DECREASES Total including other intangible assets | | | 7 622.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 995.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 622.00 | | | 7 622.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 995.00 | | | 20 995.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 208.00 | 1 240.00 | | 17 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 208.00 | 1 240.00 | | 17 208.00 |
| |
| 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 | 28 940.00 | 28 940.00 | | 28 940.00 |
8C Staff and Related Accounts | 2 148.00 | 2 148.00 | | 2 148.00 |
8D Social Security and Other Social Organizations | 2 803.00 | 2 803.00 | | 2 803.00 |
UX Other trade receivables | 619.00 | 619.00 | | 619.00 |
VB VAT | 1 625.00 | 1 625.00 | | 1 625.00 |
VG Loans with a maturity of up to one year at origin | 3 183.00 | 3 183.00 | | 3 183.00 |
VH Loans with a maturity of more than one year at origin | 758.00 | 758.00 | | 758.00 |
VI Group and Associates | 23 122.00 | 23 122.00 | | 23 122.00 |
VK Loans repaid during the year | 1 121.00 | | | 1 121.00 |
VM Income taxes | 933.00 | | | 933.00 |
VQ Other Taxes, Duties, and Similar Debts | 623.00 | 623.00 | | 623.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 171.00 | | | 2 171.00 |
VS Prepaid expenses | 1 287.00 | | | 1 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 637.00 | 6 637.00 | | 6 637.00 |
VW VAT | 182.00 | 182.00 | | 182.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 761.00 | 61 761.00 | | 61 761.00 |
| |
| 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 | 526.00 | | | 526.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 896.00 | | | 4 896.00 |
ST Other accounts | 13 577.00 | | | 13 577.00 |
XQ Rental, rental and co-ownership charges | 16 865.00 | | | 16 865.00 |
YW Business tax | 670.00 | | | 670.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 196.00 | | | 1 196.00 |
YY Amount of VAT collected | 12 773.00 | | | 12 773.00 |
YZ Total deductible VAT on goods and services | 9 959.00 | | | 9 959.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 339.00 | | | 35 339.00 |
| |
| 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 |
