| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 000.00 | | 22 000.00 | 22 000.00 |
AR Technical installations, industrial equipment and tools | 200.00 | 200.00 | | 200.00 |
AT Other tangible assets | 1 800.00 | 1 800.00 | | 1 800.00 |
BH Other financial assets | 3 164.00 | | 3 164.00 | 3 164.00 |
BJ TOTAL (I) | 27 164.00 | 2 000.00 | 25 164.00 | 27 164.00 |
BT Goods | 11 780.00 | | 11 780.00 | 11 780.00 |
BX Customers and related accounts | 1 227.00 | | 1 227.00 | 1 227.00 |
BZ Other receivables | 27 104.00 | | 27 104.00 | 27 104.00 |
CF Cash and cash equivalents | 8 143.00 | | 8 143.00 | 8 143.00 |
CJ TOTAL (II) | 48 254.00 | | 48 254.00 | 48 254.00 |
CO Grand total (0 to V) | 75 418.00 | 2 000.00 | 73 418.00 | 75 418.00 |
CP Shares due in less than one year | 3 164.00 | | | 3 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -279.00 | -1 574.00 | | -279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -621.00 | 1 296.00 | | -621.00 |
DL TOTAL (I) | 6 600.00 | 7 222.00 | | 6 600.00 |
DU Loans and Debts from Credit Institutions (3) | 16 792.00 | 15 227.00 | | 16 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 085.00 | | | 5 085.00 |
DX Trade payables and related accounts | 36 023.00 | 37 282.00 | | 36 023.00 |
DY Tax and social security liabilities | 4 599.00 | 5 460.00 | | 4 599.00 |
EA Other liabilities | 4 319.00 | 3 461.00 | | 4 319.00 |
EC TOTAL (IV) | 66 818.00 | 61 430.00 | | 66 818.00 |
EE Grand total (I to V) | 73 418.00 | 68 651.00 | | 73 418.00 |
EG Accrued income and payables due within one year | 57 227.00 | 48 996.00 | | 57 227.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 358.00 | | | 4 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 51 174.00 | | 51 174.00 | 51 174.00 |
FG Production sold - services | 61 053.00 | | 61 053.00 | 61 053.00 |
FJ Net sales | 112 227.00 | | 112 227.00 | 112 227.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 874.00 | |
FQ Other income | | | 70.00 | |
FR Total operating income (I) | | | 113 170.00 | |
FS Purchases of goods (including customs duties) | | | 33 445.00 | |
FT Inventory change (goods) | | | 821.00 | |
FU Purchases of raw materials and other supplies | | | 150.00 | |
FW Other purchases and external expenses | | | 31 307.00 | |
FY Salaries and Wages | | | 32 460.00 | |
FZ Social Security Contributions | | | 14 404.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 203.00 | |
GE Other Expenses | | | 506.00 | |
GF Total Operating Expenses (II) | | | 113 297.00 | |
GG - OPERATING RESULT (I - II) | | | -126.00 | |
GR Interest and similar expenses | | | 495.00 | |
GU Total financial expenses (VI) | | | 495.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 874.00 | 20.00 | | 874.00 |
A2 TOTAL ASSETS | 14 404.00 | 9 994.00 | | 14 404.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 170.00 | 103 028.00 | | 113 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 792.00 | 101 733.00 | | 113 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -621.00 | 1 296.00 | | -621.00 |
HP References: Equipment leasing | 1 335.00 | 890.00 | | 1 335.00 |
| |
| 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 | 27 164.00 | | | 27 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 164.00 | |
I4 DECREASES Grand Total | | | 27 164.00 | |
IO DECREASES Total including other intangible assets | | | 22 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 000.00 | | | 22 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000.00 | | | 2 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 164.00 | | | 3 164.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 797.00 | 203.00 | | 1 797.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 797.00 | 203.00 | | 1 797.00 |
| |
| 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 | 36 023.00 | 36 023.00 | | 36 023.00 |
8C Staff and Related Accounts | 4 396.00 | 4 396.00 | | 4 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 319.00 | 4 319.00 | | 4 319.00 |
UT Other financial assets | 3 164.00 | 3 164.00 | | 3 164.00 |
UX Other trade receivables | 1 227.00 | 1 227.00 | | 1 227.00 |
VB VAT | 105.00 | 105.00 | | 105.00 |
VG Loans with a maturity of up to one year at origin | 4 358.00 | 4 358.00 | | 4 358.00 |
VH Loans with a maturity of more than one year at origin | 12 433.00 | 2 843.00 | 9 591.00 | 12 433.00 |
VI Group and Associates | 5 085.00 | 5 085.00 | | 5 085.00 |
VK Loans repaid during the year | 2 794.00 | | | 2 794.00 |
VP Miscellaneous | 558.00 | 558.00 | | 558.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 441.00 | 26 441.00 | | 26 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 495.00 | 31 495.00 | | 31 495.00 |
VW VAT | 203.00 | 203.00 | | 203.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 818.00 | 57 227.00 | 9 591.00 | 66 818.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 957.00 | 3 280.00 | | 2 957.00 |
ST Other accounts | 9 330.00 | 9 044.00 | | 9 330.00 |
XQ Rental, rental and co-ownership charges | 19 021.00 | 19 530.00 | | 19 021.00 |
YY Amount of VAT collected | 8 914.00 | 8 487.00 | | 8 914.00 |
YZ Total deductible VAT on goods and services | 8 901.00 | 10 728.00 | | 8 901.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 31 307.00 | 31 854.00 | | 31 307.00 |
