| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 146.00 | | 9 146.00 | 9 146.00 |
AP Buildings | 5 403.00 | 5 403.00 | | 5 403.00 |
AT Other tangible assets | 33 817.00 | 33 817.00 | | 33 817.00 |
BD Other fixed assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 49 168.00 | 39 221.00 | 9 946.00 | 49 168.00 |
BT Goods | 76 123.00 | | 76 123.00 | 76 123.00 |
BX Customers and related accounts | 46 952.00 | 222.00 | 46 730.00 | 46 952.00 |
BZ Other receivables | 3 030.00 | | 3 030.00 | 3 030.00 |
CF Cash and cash equivalents | 23 831.00 | | 23 831.00 | 23 831.00 |
CH Prepaid expenses | 964.00 | | 964.00 | 964.00 |
CJ TOTAL (II) | 150 902.00 | 222.00 | 150 679.00 | 150 902.00 |
CO Grand total (0 to V) | 200 070.00 | 39 443.00 | 160 626.00 | 200 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 769.00 | | | 16 769.00 |
DD Legal reserve (1) | 1 676.00 | | | 1 676.00 |
DG Other reserves | 149 774.00 | | | 149 774.00 |
DH Retained earnings | -121 700.00 | | | -121 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 483.00 | | | 1 483.00 |
DL TOTAL (I) | 48 003.00 | | | 48 003.00 |
DU Loans and Debts from Credit Institutions (3) | 3 656.00 | | | 3 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 977.00 | | | 64 977.00 |
DX Trade payables and related accounts | 16 312.00 | | | 16 312.00 |
DY Tax and social security liabilities | 27 549.00 | | | 27 549.00 |
EA Other liabilities | 127.00 | | | 127.00 |
EC TOTAL (IV) | 112 622.00 | | | 112 622.00 |
EE Grand total (I to V) | 160 626.00 | | | 160 626.00 |
EG Accrued income and payables due within one year | 111 468.00 | | | 111 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 183 301.00 | | 183 301.00 | 183 301.00 |
FG Production sold - services | 39.00 | | 39.00 | 39.00 |
FJ Net sales | 183 340.00 | | 183 340.00 | 183 340.00 |
FQ Other income | | | 49.00 | |
FR Total operating income (I) | | | 183 390.00 | |
FS Purchases of goods (including customs duties) | | | 86 261.00 | |
FT Inventory change (goods) | | | -1 425.00 | |
FU Purchases of raw materials and other supplies | | | -60.00 | |
FW Other purchases and external expenses | | | 29 221.00 | |
FX Taxes, duties, and similar payments | | | 1 877.00 | |
FY Salaries and Wages | | | 54 750.00 | |
FZ Social Security Contributions | | | 9 519.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 559.00 | |
GE Other Expenses | | | 198.00 | |
GF Total Operating Expenses (II) | | | 180 903.00 | |
GG - OPERATING RESULT (I - II) | | | 2 487.00 | |
GR Interest and similar expenses | | | 1 003.00 | |
GU Total financial expenses (VI) | | | 1 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183 390.00 | | | 183 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 906.00 | | | 181 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 483.00 | | | 1 483.00 |
| |
| 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 | 49 168.00 | | | 49 168.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800.00 | |
I4 DECREASES Grand Total | | | 49 168.00 | |
IO DECREASES Total including other intangible assets | | | 9 146.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 221.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 146.00 | | | 9 146.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 221.00 | | | 39 221.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 800.00 | | | 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 661.00 | 559.00 | | 38 661.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 661.00 | 559.00 | | 38 661.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 222.00 | | | 222.00 |
7B Total provisions for depreciation | 222.00 | | | 222.00 |
7C Grand total | 222.00 | | | 222.00 |
| |
| 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 | 16 312.00 | 16 312.00 | | 16 312.00 |
8C Staff and Related Accounts | 11 986.00 | 11 986.00 | | 11 986.00 |
8D Social Security and Other Social Organizations | 10 304.00 | 10 304.00 | | 10 304.00 |
8K Other liabilities (including liabilities related to repo transactions) | 127.00 | 127.00 | | 127.00 |
UX Other trade receivables | 46 952.00 | 46 952.00 | | 46 952.00 |
UZ Social Security, other social security organizations | 2 055.00 | 2 055.00 | | 2 055.00 |
VB VAT | 975.00 | 975.00 | | 975.00 |
VH Loans with a maturity of more than one year at origin | 3 656.00 | 2 501.00 | 1 154.00 | 3 656.00 |
VI Group and Associates | 64 977.00 | 64 977.00 | | 64 977.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 119.00 | 1 119.00 | | 1 119.00 |
VS Prepaid expenses | 964.00 | 964.00 | | 964.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 947.00 | 50 947.00 | | 50 947.00 |
VW VAT | 4 140.00 | 4 140.00 | | 4 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 622.00 | 111 468.00 | 1 154.00 | 112 622.00 |
| |
| 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 | 599.00 | | | 599.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 236.00 | | | 3 236.00 |
ST Other accounts | 13 340.00 | | | 13 340.00 |
XQ Rental, rental and co-ownership charges | 12 644.00 | | | 12 644.00 |
YW Business tax | 1 278.00 | | | 1 278.00 |
YY Amount of VAT collected | 40 583.00 | | | 40 583.00 |
YZ Total deductible VAT on goods and services | 19 120.00 | | | 19 120.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 29 221.00 | | | 29 221.00 |
