| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 73 176.00 | | 73 176.00 | 73 176.00 |
AR Technical installations, industrial equipment and tools | 1 776.00 | 1 776.00 | | 1 776.00 |
AT Other tangible assets | 50 228.00 | 50 228.00 | | 50 228.00 |
BH Other financial assets | 945.00 | | 945.00 | 945.00 |
BJ TOTAL (I) | 126 125.00 | 52 004.00 | 74 121.00 | 126 125.00 |
BL Raw materials, supplies | 62.00 | | 62.00 | 62.00 |
BT Goods | 42 031.00 | | 42 031.00 | 42 031.00 |
BZ Other receivables | 798.00 | | 798.00 | 798.00 |
CF Cash and cash equivalents | 4 386.00 | | 4 386.00 | 4 386.00 |
CJ TOTAL (II) | 47 277.00 | | 47 277.00 | 47 277.00 |
CO Grand total (0 to V) | 173 403.00 | 52 004.00 | 121 398.00 | 173 403.00 |
CP Shares due in less than one year | 945.00 | | | 945.00 |
| |
| 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 |
DH Retained earnings | 71 953.00 | 74 892.00 | | 71 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 465.00 | -2 939.00 | | -6 465.00 |
DL TOTAL (I) | 73 873.00 | 80 338.00 | | 73 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 896.00 | 36 552.00 | | 37 896.00 |
DX Trade payables and related accounts | 8 010.00 | 8 938.00 | | 8 010.00 |
DY Tax and social security liabilities | 1 469.00 | 1 072.00 | | 1 469.00 |
EA Other liabilities | 150.00 | | | 150.00 |
EC TOTAL (IV) | 47 525.00 | 46 562.00 | | 47 525.00 |
EE Grand total (I to V) | 121 398.00 | 126 900.00 | | 121 398.00 |
EG Accrued income and payables due within one year | 47 525.00 | 46 562.00 | | 47 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 28 775.00 | | 28 775.00 | 28 775.00 |
FJ Net sales | 28 775.00 | | 28 775.00 | 28 775.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 28 775.00 | |
FS Purchases of goods (including customs duties) | | | 10 974.00 | |
FT Inventory change (goods) | | | 4 498.00 | |
FV Inventory change (raw materials and supplies) | | | 19.00 | |
FW Other purchases and external expenses | | | 17 744.00 | |
FX Taxes, duties, and similar payments | | | 834.00 | |
FZ Social Security Contributions | | | 946.00 | |
GE Other Expenses | | | 225.00 | |
GF Total Operating Expenses (II) | | | 35 240.00 | |
GG - OPERATING RESULT (I - II) | | | -6 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 581.00 | | |
HD Total exceptional income (VII) | | 581.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 581.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 775.00 | 31 552.00 | | 28 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 240.00 | 34 490.00 | | 35 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 465.00 | -2 939.00 | | -6 465.00 |
| |
| 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 | 126 125.00 | | | 126 125.00 |
I3 DECREASES Total Financial Fixed Assets | | | 945.00 | |
I4 DECREASES Grand Total | | | 126 125.00 | |
IO DECREASES Total including other intangible assets | | | 73 176.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 004.00 | |
KD ACQUISITIONS Total including other intangible assets | 73 176.00 | | | 73 176.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 004.00 | | | 52 004.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 945.00 | | | 945.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 004.00 | | | 52 004.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 004.00 | | | 52 004.00 |
| |
| 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 | 8 010.00 | 8 010.00 | | 8 010.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150.00 | 150.00 | | 150.00 |
UT Other financial assets | 945.00 | | 945.00 | 945.00 |
VI Group and Associates | 37 896.00 | 37 896.00 | | 37 896.00 |
VP Miscellaneous | 634.00 | 634.00 | | 634.00 |
VQ Other Taxes, Duties, and Similar Debts | 510.00 | 510.00 | | 510.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 164.00 | 164.00 | | 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 744.00 | 798.00 | 945.00 | 1 744.00 |
VW VAT | 959.00 | 959.00 | | 959.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 525.00 | 47 525.00 | | 47 525.00 |
| |
| 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 | 308.00 | 97.00 | | 308.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 635.00 | 3 472.00 | | 3 635.00 |
ST Other accounts | 5 709.00 | 4 862.00 | | 5 709.00 |
XQ Rental, rental and co-ownership charges | 8 399.00 | 8 397.00 | | 8 399.00 |
YW Business tax | 526.00 | 513.00 | | 526.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 834.00 | 610.00 | | 834.00 |
YY Amount of VAT collected | 5 755.00 | 6 158.00 | | 5 755.00 |
YZ Total deductible VAT on goods and services | 2 448.00 | 3 230.00 | | 2 448.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 744.00 | 16 731.00 | | 17 744.00 |
