| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AT Other tangible assets | 118 597.00 | 98 137.00 | 20 460.00 | 118 597.00 |
BJ TOTAL (I) | 188 597.00 | 98 137.00 | 90 460.00 | 188 597.00 |
BT Goods | 120 810.00 | | 120 810.00 | 120 810.00 |
BZ Other receivables | 5 395.00 | | 5 395.00 | 5 395.00 |
CF Cash and cash equivalents | 7 938.00 | | 7 938.00 | 7 938.00 |
CJ TOTAL (II) | 134 143.00 | | 134 143.00 | 134 143.00 |
CO Grand total (0 to V) | 322 741.00 | 98 137.00 | 224 603.00 | 322 741.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 110.00 | 11 110.00 | | 11 110.00 |
DD Legal reserve (1) | 1 111.00 | 1 111.00 | | 1 111.00 |
DG Other reserves | 76 256.00 | 75 949.00 | | 76 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 525.00 | 307.00 | | 5 525.00 |
DL TOTAL (I) | 94 003.00 | 88 477.00 | | 94 003.00 |
DU Loans and Debts from Credit Institutions (3) | 13 013.00 | 29 280.00 | | 13 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 448.00 | 87 985.00 | | 89 448.00 |
DX Trade payables and related accounts | 19 374.00 | 22 768.00 | | 19 374.00 |
DY Tax and social security liabilities | 8 764.00 | 5 686.00 | | 8 764.00 |
EA Other liabilities | | 219.00 | | |
EC TOTAL (IV) | 130 600.00 | 145 941.00 | | 130 600.00 |
EE Grand total (I to V) | 224 603.00 | 234 419.00 | | 224 603.00 |
EG Accrued income and payables due within one year | 124 336.00 | 61 747.00 | | 124 336.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 375.00 | 8 632.00 | | 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 129 889.00 | |
FJ Net sales | | | 129 889.00 | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 100.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 132 989.00 | |
FU Purchases of raw materials and other supplies | | | 711.00 | |
FW Other purchases and external expenses | | | 28 337.00 | |
FX Taxes, duties, and similar payments | | | 2 680.00 | |
FY Salaries and Wages | | | 13 788.00 | |
FZ Social Security Contributions | | | 1 684.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 154.00 | |
GE Other Expenses | | | 124.00 | |
GF Total Operating Expenses (II) | | | 127 958.00 | |
GG - OPERATING RESULT (I - II) | | | 5 031.00 | |
GU Total financial expenses (VI) | | | 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 094.00 | 2 291.00 | | 1 094.00 |
HD Total exceptional income (VII) | 1 094.00 | 2 291.00 | | 1 094.00 |
HE Exceptional expenses on management operations | 528.00 | 1 672.00 | | 528.00 |
HH Total exceptional expenses (VIII) | 528.00 | 1 672.00 | | 528.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 565.00 | 619.00 | | 565.00 |
HK Income tax | -266.00 | -384.00 | | -266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 341 185.00 | 1 280 118.00 | | 1 341 185.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 559.00 | 127 701.00 | | 128 559.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 525.00 | 307.00 | | 5 525.00 |
| |
| 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 | 188 598.00 | | | 188 598.00 |
I4 DECREASES Grand Total | | | 188 598.00 | |
IO DECREASES Total including other intangible assets | | | 70 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 598.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 000.00 | | | 70 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 118 598.00 | | | 118 598.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 90 983.00 | 7 154.00 | | 90 983.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 90 983.00 | 7 154.00 | | 90 983.00 |
| |
| 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 | 19 374.00 | 19 374.00 | | 19 374.00 |
8K Other liabilities (including liabilities related to repo transactions) | 89 448.00 | 89 448.00 | | 89 448.00 |
UX Other trade receivables | 5 395.00 | 5 395.00 | | 5 395.00 |
VG Loans with a maturity of up to one year at origin | 375.00 | 375.00 | | 375.00 |
VH Loans with a maturity of more than one year at origin | 12 639.00 | 6 375.00 | 6 264.00 | 12 639.00 |
VK Loans repaid during the year | 8 010.00 | | | 8 010.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 764.00 | 8 764.00 | | 8 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 395.00 | 5 395.00 | | 5 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 600.00 | 124 336.00 | 6 264.00 | 130 600.00 |
