| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 67 730.00 | | 67 730.00 | 67 730.00 |
AT Other tangible assets | 45 547.00 | 44 400.00 | 1 146.00 | 45 547.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 114 476.00 | 44 400.00 | 70 076.00 | 114 476.00 |
BT Goods | 43 892.00 | 6 509.00 | 37 383.00 | 43 892.00 |
BV Advances and down payments on orders | 208.00 | | 208.00 | 208.00 |
BX Customers and related accounts | 1 951.00 | | 1 951.00 | 1 951.00 |
BZ Other receivables | 16 185.00 | | 16 185.00 | 16 185.00 |
CF Cash and cash equivalents | 53 078.00 | | 53 078.00 | 53 078.00 |
CH Prepaid expenses | 625.00 | | 625.00 | 625.00 |
CJ TOTAL (II) | 115 939.00 | 6 509.00 | 109 430.00 | 115 939.00 |
CO Grand total (0 to V) | 230 415.00 | 50 909.00 | 179 506.00 | 230 415.00 |
CP Shares due in less than one year | 1 200.00 | | | 1 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 350.00 | 10 350.00 | | 10 350.00 |
DH Retained earnings | 37 188.00 | 35 153.00 | | 37 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 776.00 | 2 035.00 | | 7 776.00 |
DL TOTAL (I) | 55 314.00 | 47 538.00 | | 55 314.00 |
DU Loans and Debts from Credit Institutions (3) | 8 000.00 | 12 223.00 | | 8 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 325.00 | 48 319.00 | | 48 325.00 |
DX Trade payables and related accounts | 51 647.00 | 50 467.00 | | 51 647.00 |
DY Tax and social security liabilities | 16 220.00 | 13 147.00 | | 16 220.00 |
EC TOTAL (IV) | 124 192.00 | 124 156.00 | | 124 192.00 |
EE Grand total (I to V) | 179 506.00 | 171 694.00 | | 179 506.00 |
EG Accrued income and payables due within one year | 116 192.00 | 119 156.00 | | 116 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 265 611.00 | | 265 611.00 | 265 611.00 |
FJ Net sales | 265 611.00 | | 265 611.00 | 265 611.00 |
FO Operating subsidies | | | 6 000.00 | |
FQ Other income | | | 29.00 | |
FR Total operating income (I) | | | 271 639.00 | |
FS Purchases of goods (including customs duties) | | | 169 650.00 | |
FT Inventory change (goods) | | | 2 337.00 | |
FU Purchases of raw materials and other supplies | | | 708.00 | |
FW Other purchases and external expenses | | | 44 877.00 | |
FX Taxes, duties, and similar payments | | | 410.00 | |
FY Salaries and Wages | | | 32 915.00 | |
FZ Social Security Contributions | | | 11 128.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 309.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 527.00 | |
GE Other Expenses | | | 201.00 | |
GF Total Operating Expenses (II) | | | 263 061.00 | |
GG - OPERATING RESULT (I - II) | | | 8 578.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GR Interest and similar expenses | | | 87.00 | |
GU Total financial expenses (VI) | | | 87.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -65.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 180.00 | 198.00 | | 180.00 |
HA Exceptional income from management transactions | 616.00 | 576.00 | | 616.00 |
HB Exceptional income from capital transactions | | 6 957.00 | | |
HD Total exceptional income (VII) | 616.00 | 7 533.00 | | 616.00 |
HE Exceptional expenses on management operations | 1 353.00 | 951.00 | | 1 353.00 |
HH Total exceptional expenses (VIII) | 1 353.00 | 951.00 | | 1 353.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -737.00 | 6 582.00 | | -737.00 |
HL TOTAL REVENUE (I + III + V + VII) | 272 278.00 | 267 034.00 | | 272 278.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 264 502.00 | 264 999.00 | | 264 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 776.00 | 2 035.00 | | 7 776.00 |
| |
| 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 | 114 476.00 | | | 114 476.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200.00 | |
I4 DECREASES Grand Total | | | 114 476.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 67 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 547.00 | |
KD ACQUISITIONS Total including other intangible assets | 67 730.00 | | | 67 730.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 547.00 | | | 45 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200.00 | | | 1 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 091.00 | 309.00 | | 44 091.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 091.00 | 309.00 | | 44 091.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 5 982.00 | 527.00 | | 5 982.00 |
7B Total provisions for depreciation | 5 982.00 | 527.00 | | 5 982.00 |
7C Grand total | 5 982.00 | 527.00 | | 5 982.00 |
UE of which provisions and reversals: - Operating | | 527.00 | | |
| |
| 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 | 51 647.00 | 51 647.00 | | 51 647.00 |
8C Staff and Related Accounts | 11 942.00 | 11 942.00 | | 11 942.00 |
8D Social Security and Other Social Organizations | 3 481.00 | 3 481.00 | | 3 481.00 |
UT Other financial assets | 1 200.00 | 1 200.00 | | 1 200.00 |
UX Other trade receivables | 1 951.00 | 1 951.00 | | 1 951.00 |
VB VAT | 869.00 | 869.00 | | 869.00 |
VH Loans with a maturity of more than one year at origin | 8 000.00 | | 8 000.00 | 8 000.00 |
VI Group and Associates | 48 325.00 | 48 325.00 | | 48 325.00 |
VK Loans repaid during the year | 4 223.00 | | | 4 223.00 |
VP Miscellaneous | 2 020.00 | 2 020.00 | | 2 020.00 |
VQ Other Taxes, Duties, and Similar Debts | 120.00 | 120.00 | | 120.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 296.00 | 13 296.00 | | 13 296.00 |
VS Prepaid expenses | 625.00 | 625.00 | | 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 961.00 | 19 961.00 | | 19 961.00 |
VW VAT | 677.00 | 677.00 | | 677.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 192.00 | 116 192.00 | 8 000.00 | 124 192.00 |
| |
| 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 | 316.00 | 481.00 | | 316.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 965.00 | 6 714.00 | | 6 965.00 |
ST Other accounts | 15 180.00 | 14 689.00 | | 15 180.00 |
XQ Rental, rental and co-ownership charges | 22 515.00 | 22 476.00 | | 22 515.00 |
YU External personnel | 218.00 | 243.00 | | 218.00 |
YW Business tax | 94.00 | 88.00 | | 94.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 410.00 | 569.00 | | 410.00 |
YY Amount of VAT collected | 15 383.00 | 14 636.00 | | 15 383.00 |
YZ Total deductible VAT on goods and services | 14 974.00 | 13 749.00 | | 14 974.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 877.00 | 44 122.00 | | 44 877.00 |
| |
| 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 |
