| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 145.00 | 1 145.00 | | 1 145.00 |
AH Goodwill | 198 184.00 | | 198 184.00 | 198 184.00 |
AT Other tangible assets | 200 835.00 | 198 885.00 | 1 949.00 | 200 835.00 |
BJ TOTAL (I) | 400 164.00 | 200 030.00 | 200 133.00 | 400 164.00 |
BT Goods | 73 273.00 | 3 644.00 | 69 629.00 | 73 273.00 |
BZ Other receivables | 22 806.00 | | 22 806.00 | 22 806.00 |
CF Cash and cash equivalents | 1 917.00 | | 1 917.00 | 1 917.00 |
CH Prepaid expenses | 3 743.00 | | 3 743.00 | 3 743.00 |
CJ TOTAL (II) | 101 740.00 | 3 644.00 | 98 096.00 | 101 740.00 |
CO Grand total (0 to V) | 501 904.00 | 203 674.00 | 298 230.00 | 501 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 3 552.00 | 3 552.00 | | 3 552.00 |
DH Retained earnings | -21 330.00 | -21 528.00 | | -21 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 082.00 | 198.00 | | -28 082.00 |
DL TOTAL (I) | -37 060.00 | -8 977.00 | | -37 060.00 |
DU Loans and Debts from Credit Institutions (3) | 9 833.00 | 44.00 | | 9 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 295 000.00 | 280 000.00 | | 295 000.00 |
DX Trade payables and related accounts | 16 726.00 | 17 606.00 | | 16 726.00 |
DY Tax and social security liabilities | 9 421.00 | 9 467.00 | | 9 421.00 |
EA Other liabilities | 4 309.00 | 4 060.00 | | 4 309.00 |
EC TOTAL (IV) | 335 290.00 | 311 178.00 | | 335 290.00 |
EE Grand total (I to V) | 298 230.00 | 302 201.00 | | 298 230.00 |
EG Accrued income and payables due within one year | 40 290.00 | 31 178.00 | | 40 290.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 786.00 | | | 9 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 266 548.00 | | 266 548.00 | 266 548.00 |
FJ Net sales | 266 548.00 | | 266 548.00 | 266 548.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 161.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 268 710.00 | |
FS Purchases of goods (including customs duties) | | | 155 373.00 | |
FT Inventory change (goods) | | | -1 205.00 | |
FW Other purchases and external expenses | | | 56 961.00 | |
FX Taxes, duties, and similar payments | | | 2 400.00 | |
FY Salaries and Wages | | | 65 153.00 | |
FZ Social Security Contributions | | | 15 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 785.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 644.00 | |
GE Other Expenses | | | 300.00 | |
GF Total Operating Expenses (II) | | | 298 750.00 | |
GG - OPERATING RESULT (I - II) | | | -30 040.00 | |
GL Other interest and similar income | | | 6 267.00 | |
GP Total financial income (V) | | | 6 267.00 | |
GR Interest and similar expenses | | | 4 309.00 | |
GU Total financial expenses (VI) | | | 4 309.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 27.00 | 26.00 | | 27.00 |
HL TOTAL REVENUE (I + III + V + VII) | 274 977.00 | 306 382.00 | | 274 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 303 060.00 | 306 184.00 | | 303 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 082.00 | 198.00 | | -28 082.00 |
| |
| 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 | 400 164.00 | | | 400 164.00 |
I4 DECREASES Grand Total | | | 400 164.00 | |
IO DECREASES Total including other intangible assets | | | 199 329.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 200 835.00 | |
KD ACQUISITIONS Total including other intangible assets | 199 329.00 | | | 199 329.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 200 835.00 | | | 200 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 199 245.00 | 785.00 | | 199 245.00 |
PE DEPRECIATION Total including other intangible assets | 1 145.00 | | | 1 145.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 198 100.00 | 785.00 | | 198 100.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 2 133.00 | 3 644.00 | 2 133.00 | 2 133.00 |
7B Total provisions for depreciation | 2 133.00 | 3 644.00 | 2 133.00 | 2 133.00 |
7C Grand total | 2 133.00 | 3 644.00 | 2 133.00 | 2 133.00 |
UE of which provisions and reversals: - Operating | | 3 644.00 | 2 133.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 295 000.00 | | 295 000.00 | 295 000.00 |
8B Suppliers and Related Accounts | 16 726.00 | 16 726.00 | | 16 726.00 |
8C Staff and Related Accounts | 1 918.00 | 1 918.00 | | 1 918.00 |
8D Social Security and Other Social Organizations | 3 684.00 | 3 684.00 | | 3 684.00 |
VB VAT | 4 376.00 | 4 376.00 | | 4 376.00 |
VC Group and associates | 3 474.00 | 3 474.00 | | 3 474.00 |
VG Loans with a maturity of up to one year at origin | 9 833.00 | 9 833.00 | | 9 833.00 |
VI Group and Associates | 4 309.00 | 4 309.00 | | 4 309.00 |
VJ Loans taken out during the year | 295 000.00 | | | 295 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 223.00 | 1 223.00 | | 1 223.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 956.00 | 14 956.00 | | 14 956.00 |
VS Prepaid expenses | 3 743.00 | 3 743.00 | | 3 743.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 550.00 | 26 550.00 | | 26 550.00 |
VW VAT | 2 595.00 | 2 595.00 | | 2 595.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 290.00 | 40 290.00 | 295 000.00 | 335 290.00 |
