| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 256.00 | | 28 256.00 | 28 256.00 |
AR Technical installations, industrial equipment and tools | 9 993.00 | 9 993.00 | | 9 993.00 |
AT Other tangible assets | 48 889.00 | 48 889.00 | | 48 889.00 |
BJ TOTAL (I) | 87 140.00 | 58 883.00 | 28 256.00 | 87 140.00 |
BL Raw materials, supplies | 3 067.00 | | 3 067.00 | 3 067.00 |
BT Goods | 12 442.00 | | 12 442.00 | 12 442.00 |
BX Customers and related accounts | 21 918.00 | | 21 918.00 | 21 918.00 |
BZ Other receivables | 54.00 | | 54.00 | 54.00 |
CF Cash and cash equivalents | 614.00 | | 614.00 | 614.00 |
CH Prepaid expenses | 490.00 | | 490.00 | 490.00 |
CJ TOTAL (II) | 38 587.00 | | 38 587.00 | 38 587.00 |
CO Grand total (0 to V) | 125 727.00 | 58 883.00 | 66 844.00 | 125 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | | | 22 867.00 |
DD Legal reserve (1) | 2 286.00 | | | 2 286.00 |
DH Retained earnings | -38 064.00 | | | -38 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 090.00 | | | 8 090.00 |
DL TOTAL (I) | -4 820.00 | | | -4 820.00 |
DU Loans and Debts from Credit Institutions (3) | 11 314.00 | | | 11 314.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 504.00 | | | 34 504.00 |
DW Advances and down payments received on current orders | 405.00 | | | 405.00 |
DX Trade payables and related accounts | 21 501.00 | | | 21 501.00 |
DY Tax and social security liabilities | 3 939.00 | | | 3 939.00 |
EC TOTAL (IV) | 71 664.00 | | | 71 664.00 |
EE Grand total (I to V) | 66 844.00 | | | 66 844.00 |
EG Accrued income and payables due within one year | 71 258.00 | | | 71 258.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 314.00 | | | 11 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 99 832.00 | | 99 832.00 | 99 832.00 |
FJ Net sales | 99 832.00 | | 99 832.00 | 99 832.00 |
FR Total operating income (I) | | | 99 832.00 | |
FS Purchases of goods (including customs duties) | | | 46 899.00 | |
FT Inventory change (goods) | | | 975.00 | |
FU Purchases of raw materials and other supplies | | | 1 247.00 | |
FV Inventory change (raw materials and supplies) | | | 343.00 | |
FW Other purchases and external expenses | | | 19 582.00 | |
FX Taxes, duties, and similar payments | | | 2 021.00 | |
FY Salaries and Wages | | | 13 000.00 | |
FZ Social Security Contributions | | | 7 286.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 91 368.00 | |
GG - OPERATING RESULT (I - II) | | | 8 464.00 | |
GR Interest and similar expenses | | | 1 060.00 | |
GU Total financial expenses (VI) | | | 1 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 746.00 | | | 746.00 |
HD Total exceptional income (VII) | 746.00 | | | 746.00 |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 686.00 | | | 686.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 579.00 | | | 100 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 488.00 | | | 92 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 090.00 | | | 8 090.00 |
| |
| 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 | 87 140.00 | | | 87 140.00 |
I4 DECREASES Grand Total | | | 87 140.00 | |
IO DECREASES Total including other intangible assets | | | 28 256.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 883.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 256.00 | | | 28 256.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 883.00 | | | 58 883.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 883.00 | | | 58 883.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 883.00 | | | 58 883.00 |
| |
| 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 | 21 501.00 | 21 501.00 | | 21 501.00 |
8D Social Security and Other Social Organizations | 2 667.00 | 2 667.00 | | 2 667.00 |
UX Other trade receivables | 21 918.00 | 21 918.00 | | 21 918.00 |
VG Loans with a maturity of up to one year at origin | 11 314.00 | 11 314.00 | | 11 314.00 |
VI Group and Associates | 34 504.00 | 34 504.00 | | 34 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 479.00 | 479.00 | | 479.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | 54.00 | | 54.00 |
VS Prepaid expenses | 490.00 | 490.00 | | 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 463.00 | 22 463.00 | | 22 463.00 |
VW VAT | 792.00 | 792.00 | | 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 258.00 | 71 258.00 | | 71 258.00 |
| |
| 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 | 769.00 | | | 769.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 190.00 | | | 3 190.00 |
ST Other accounts | 10 883.00 | | | 10 883.00 |
XQ Rental, rental and co-ownership charges | 5 508.00 | | | 5 508.00 |
YW Business tax | 1 252.00 | | | 1 252.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 021.00 | | | 2 021.00 |
YY Amount of VAT collected | 19 733.00 | | | 19 733.00 |
YZ Total deductible VAT on goods and services | 12 563.00 | | | 12 563.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 582.00 | | | 19 582.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
