| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 124.00 | 124.00 | | 124.00 |
AH Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
AR Technical installations, industrial equipment and tools | 2 182.00 | 2 182.00 | | 2 182.00 |
AT Other tangible assets | 29 324.00 | 29 324.00 | | 29 324.00 |
BJ TOTAL (I) | 66 631.00 | 31 631.00 | 35 000.00 | 66 631.00 |
BX Customers and related accounts | 70 751.00 | 3 775.00 | 66 976.00 | 70 751.00 |
BZ Other receivables | 15 951.00 | | 15 951.00 | 15 951.00 |
CJ TOTAL (II) | 86 703.00 | 3 775.00 | 82 927.00 | 86 703.00 |
CO Grand total (0 to V) | 153 334.00 | 35 406.00 | 117 927.00 | 153 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 55 673.00 | | | 55 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 736.00 | | | 6 736.00 |
DL TOTAL (I) | 65 710.00 | | | 65 710.00 |
DU Loans and Debts from Credit Institutions (3) | 3 975.00 | | | 3 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 315.00 | | | 10 315.00 |
DX Trade payables and related accounts | 3 775.00 | | | 3 775.00 |
DY Tax and social security liabilities | 6 282.00 | | | 6 282.00 |
EA Other liabilities | 27 867.00 | | | 27 867.00 |
EC TOTAL (IV) | 52 217.00 | | | 52 217.00 |
EE Grand total (I to V) | 117 927.00 | | | 117 927.00 |
EG Accrued income and payables due within one year | 52 217.00 | | | 52 217.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 975.00 | | | 3 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 055.00 | | 66 055.00 | 66 055.00 |
FJ Net sales | 66 055.00 | | 66 055.00 | 66 055.00 |
FR Total operating income (I) | | | 66 055.00 | |
FU Purchases of raw materials and other supplies | | | 29 121.00 | |
FW Other purchases and external expenses | | | 17 853.00 | |
FX Taxes, duties, and similar payments | | | 1 809.00 | |
FY Salaries and Wages | | | 5 350.00 | |
FZ Social Security Contributions | | | 2 788.00 | |
GF Total Operating Expenses (II) | | | 56 922.00 | |
GG - OPERATING RESULT (I - II) | | | 9 133.00 | |
GR Interest and similar expenses | | | 709.00 | |
GU Total financial expenses (VI) | | | 709.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -709.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 788.00 | | | 2 788.00 |
HE Exceptional expenses on management operations | 498.00 | | | 498.00 |
HH Total exceptional expenses (VIII) | 498.00 | | | 498.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -498.00 | | | -498.00 |
HK Income tax | 1 189.00 | | | 1 189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 055.00 | | | 66 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 319.00 | | | 59 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 736.00 | | | 6 736.00 |
| |
| 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 | 66 631.00 | | | 66 631.00 |
I4 DECREASES Grand Total | | | 66 631.00 | |
IO DECREASES Total including other intangible assets | | | 35 124.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 506.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 124.00 | | | 35 124.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 506.00 | | | 31 506.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 631.00 | | | 31 631.00 |
PE DEPRECIATION Total including other intangible assets | 124.00 | | | 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 506.00 | | | 31 506.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 775.00 | | | 3 775.00 |
7B Total provisions for depreciation | 3 775.00 | | | 3 775.00 |
7C Grand total | 3 775.00 | | | 3 775.00 |
| |
| 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 | 3 775.00 | 3 775.00 | | 3 775.00 |
8D Social Security and Other Social Organizations | 2 523.00 | 2 523.00 | | 2 523.00 |
8E Income Taxes | 1 189.00 | 1 189.00 | | 1 189.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 867.00 | 27 867.00 | | 27 867.00 |
UX Other trade receivables | 66 768.00 | 66 768.00 | | 66 768.00 |
VA Doubtful or disputed receivables | 3 983.00 | 3 983.00 | | 3 983.00 |
VB VAT | 15 951.00 | 15 951.00 | | 15 951.00 |
VG Loans with a maturity of up to one year at origin | 3 975.00 | 3 975.00 | | 3 975.00 |
VI Group and Associates | 10 315.00 | 10 315.00 | | 10 315.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 703.00 | 86 703.00 | | 86 703.00 |
VW VAT | 2 570.00 | 2 570.00 | | 2 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 217.00 | 52 217.00 | | 52 217.00 |
| |
| 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 | 1 809.00 | | | 1 809.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 460.00 | | | 2 460.00 |
ST Other accounts | 14 843.00 | | | 14 843.00 |
XQ Rental, rental and co-ownership charges | 550.00 | | | 550.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 809.00 | | | 1 809.00 |
YY Amount of VAT collected | 7 559.00 | | | 7 559.00 |
YZ Total deductible VAT on goods and services | 8 437.00 | | | 8 437.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 853.00 | | | 17 853.00 |
