| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 313.00 | | 8 313.00 | 8 313.00 |
BJ TOTAL (I) | 8 313.00 | | 8 313.00 | 8 313.00 |
BX Customers and related accounts | 28 419.00 | | 28 419.00 | 28 419.00 |
BZ Other receivables | 2 553.00 | | 2 553.00 | 2 553.00 |
CF Cash and cash equivalents | 1 394.00 | | 1 394.00 | 1 394.00 |
CJ TOTAL (II) | 32 366.00 | | 32 366.00 | 32 366.00 |
CO Grand total (0 to V) | 40 679.00 | | 40 679.00 | 40 679.00 |
| |
| 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 |
DB Share, merger, contribution premiums, etc. | 319.00 | 319.00 | | 319.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1 559.00 | 1 559.00 | | 1 559.00 |
DH Retained earnings | -63 990.00 | -60 712.00 | | -63 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 997.00 | -3 278.00 | | -1 997.00 |
DL TOTAL (I) | -55 308.00 | -53 312.00 | | -55 308.00 |
DU Loans and Debts from Credit Institutions (3) | | 8.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 80 433.00 | 76 998.00 | | 80 433.00 |
DX Trade payables and related accounts | 10 985.00 | 10 985.00 | | 10 985.00 |
DY Tax and social security liabilities | 4 569.00 | 4 569.00 | | 4 569.00 |
EC TOTAL (IV) | 95 987.00 | 92 560.00 | | 95 987.00 |
EE Grand total (I to V) | 40 679.00 | 39 248.00 | | 40 679.00 |
EG Accrued income and payables due within one year | 95 987.00 | 92 560.00 | | 95 987.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 677.00 | |
FX Taxes, duties, and similar payments | | | 320.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 997.00 | |
GG - OPERATING RESULT (I - II) | | | -1 997.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 34 380.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 997.00 | 37 658.00 | | 1 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 997.00 | -3 278.00 | | -1 997.00 |
| |
| 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 | 8 313.00 | | | 8 313.00 |
I4 DECREASES Grand Total | | | 8 313.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | 3.00 | 1.00 |
IO DECREASES Total including other intangible assets | | | 8 313.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 313.00 | | | 8 313.00 |
| |
| 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 | 10 985.00 | 10 985.00 | | 10 985.00 |
UX Other trade receivables | 28 419.00 | 28 419.00 | | 28 419.00 |
VB VAT | 2 053.00 | 2 053.00 | | 2 053.00 |
VI Group and Associates | 80 433.00 | 80 433.00 | | 80 433.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 972.00 | 30 972.00 | | 30 972.00 |
VW VAT | 4 569.00 | 4 569.00 | | 4 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 987.00 | 95 987.00 | | 95 987.00 |
| |
| 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 | 320.00 | 311.00 | | 320.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 140.00 | 2 330.00 | | 140.00 |
ST Other accounts | 1 537.00 | 990.00 | | 1 537.00 |
YT Subcontracting | | 33 946.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 320.00 | 311.00 | | 320.00 |
YY Amount of VAT collected | | 6 856.00 | | |
YZ Total deductible VAT on goods and services | | 6 777.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 677.00 | 37 265.00 | | 1 677.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
