| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 489.00 | 3 805.00 | 1 684.00 | 5 489.00 |
BH Other financial assets | 680.00 | | 680.00 | 680.00 |
BJ TOTAL (I) | 6 169.00 | 3 805.00 | 2 364.00 | 6 169.00 |
BT Goods | 1 202 523.00 | | 1 202 523.00 | 1 202 523.00 |
BX Customers and related accounts | 78 550.00 | 78 350.00 | 200.00 | 78 550.00 |
BZ Other receivables | 1 510.00 | | 1 510.00 | 1 510.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 169 324.00 | | 169 324.00 | 169 324.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 651 908.00 | 78 350.00 | 1 573 558.00 | 1 651 908.00 |
CO Grand total (0 to V) | 1 658 077.00 | 82 156.00 | 1 575 922.00 | 1 658 077.00 |
CP Shares due in less than one year | 680.00 | | | 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 840.00 | 9 840.00 | | 9 840.00 |
DB Share, merger, contribution premiums, etc. | 182 425.00 | 182 425.00 | | 182 425.00 |
DD Legal reserve (1) | 984.00 | 984.00 | | 984.00 |
DG Other reserves | 1 372 900.00 | 1 452 962.00 | | 1 372 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 384.00 | -80 063.00 | | -30 384.00 |
DL TOTAL (I) | 1 535 764.00 | 1 566 148.00 | | 1 535 764.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | 179.00 | | 72.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 198.00 | 10 313.00 | | 10 198.00 |
DX Trade payables and related accounts | 14 073.00 | 11 658.00 | | 14 073.00 |
DY Tax and social security liabilities | 15 814.00 | 13 113.00 | | 15 814.00 |
EC TOTAL (IV) | 40 158.00 | 35 263.00 | | 40 158.00 |
EE Grand total (I to V) | 1 575 922.00 | 1 601 411.00 | | 1 575 922.00 |
EG Accrued income and payables due within one year | 40 158.00 | 35 263.00 | | 40 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 11 961.00 | 41 664.00 | 53 625.00 | 11 961.00 |
FJ Net sales | 11 961.00 | 41 664.00 | 53 625.00 | 11 961.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 137.00 | |
FR Total operating income (I) | | | 54 762.00 | |
FS Purchases of goods (including customs duties) | | | 7 453.00 | |
FT Inventory change (goods) | | | -7 453.00 | |
FU Purchases of raw materials and other supplies | | | 45.00 | |
FW Other purchases and external expenses | | | 36 783.00 | |
FX Taxes, duties, and similar payments | | | 8 334.00 | |
FY Salaries and Wages | | | 28 000.00 | |
FZ Social Security Contributions | | | 11 622.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 363.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 85 146.00 | |
GG - OPERATING RESULT (I - II) | | | -30 384.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 137.00 | 689.00 | | 1 137.00 |
A2 TOTAL ASSETS | 11 622.00 | 9 968.00 | | 11 622.00 |
HF Exceptional expenses on capital transactions | | 194.00 | | |
HH Total exceptional expenses (VIII) | | 194.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -194.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 762.00 | 298 390.00 | | 54 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 146.00 | 378 453.00 | | 85 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 384.00 | -80 063.00 | | -30 384.00 |
| |
| 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 | 6 169.00 | | | 6 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 680.00 | |
I4 DECREASES Grand Total | | | 6 169.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 489.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 489.00 | | | 5 489.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 680.00 | | | 680.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 442.00 | 363.00 | | 3 442.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1.00 | | | 1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 442.00 | 363.00 | | 3 442.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 78 350.00 | | | 78 350.00 |
7B Total provisions for depreciation | 78 350.00 | | | 78 350.00 |
7C Grand total | 78 350.00 | | | 78 350.00 |
| |
| 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 | 14 073.00 | 14 073.00 | | 14 073.00 |
8D Social Security and Other Social Organizations | 2 627.00 | 2 627.00 | | 2 627.00 |
UT Other financial assets | 680.00 | 680.00 | | 680.00 |
UX Other trade receivables | 200.00 | 200.00 | | 200.00 |
VA Doubtful or disputed receivables | 78 350.00 | 78 350.00 | | 78 350.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VI Group and Associates | 10 198.00 | 10 198.00 | | 10 198.00 |
VQ Other Taxes, Duties, and Similar Debts | 344.00 | 344.00 | | 344.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 510.00 | 1 510.00 | | 1 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 741.00 | 80 741.00 | | 80 741.00 |
VW VAT | 12 843.00 | 12 843.00 | | 12 843.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 158.00 | 40 158.00 | | 40 158.00 |
| |
| 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 | 6 653.00 | 19 997.00 | | 6 653.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 300.00 | 25 323.00 | | 12 300.00 |
ST Other accounts | 20 822.00 | 20 215.00 | | 20 822.00 |
XQ Rental, rental and co-ownership charges | 3 660.00 | 3 466.00 | | 3 660.00 |
YW Business tax | 1 681.00 | 1 643.00 | | 1 681.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 334.00 | 21 640.00 | | 8 334.00 |
YY Amount of VAT collected | | 51 146.00 | | |
YZ Total deductible VAT on goods and services | | 643.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 783.00 | 49 005.00 | | 36 783.00 |
