| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AR Technical installations, industrial equipment and tools | 449.00 | 449.00 | | 449.00 |
AT Other tangible assets | 57 420.00 | 57 420.00 | -1.00 | 57 420.00 |
BH Other financial assets | 6 678.00 | | 6 678.00 | 6 678.00 |
BJ TOTAL (I) | 110 282.00 | 57 869.00 | 52 412.00 | 110 282.00 |
BT Goods | 102 725.00 | | 102 725.00 | 102 725.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 1 522.00 | | 1 522.00 | 1 522.00 |
CF Cash and cash equivalents | 3 534.00 | | 3 534.00 | 3 534.00 |
CJ TOTAL (II) | 107 781.00 | | 107 781.00 | 107 781.00 |
CO Grand total (0 to V) | 218 063.00 | 57 869.00 | 160 193.00 | 218 063.00 |
CP Shares due in less than one year | 6 678.00 | | | 6 678.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DF Regulated reserves (1) | | 1.00 | | |
DG Other reserves | 5 786.00 | 5 786.00 | | 5 786.00 |
DH Retained earnings | 37 213.00 | 30 787.00 | | 37 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 714.00 | 6 426.00 | | -15 714.00 |
DL TOTAL (I) | 35 670.00 | 51 384.00 | | 35 670.00 |
DP Provisions for Risks | | 1.00 | | |
DU Loans and Debts from Credit Institutions (3) | 50 697.00 | 49 546.00 | | 50 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 706.00 | 47 581.00 | | 24 706.00 |
DX Trade payables and related accounts | 33 665.00 | 39 762.00 | | 33 665.00 |
DY Tax and social security liabilities | 15 456.00 | 13 101.00 | | 15 456.00 |
EC TOTAL (IV) | 124 524.00 | 149 989.00 | | 124 524.00 |
EE Grand total (I to V) | 160 193.00 | 201 373.00 | | 160 193.00 |
EG Accrued income and payables due within one year | 124 524.00 | 149 989.00 | | 124 524.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 34 382.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 129 418.00 | | 129 418.00 | 129 418.00 |
FJ Net sales | 129 418.00 | | 129 418.00 | 129 418.00 |
FO Operating subsidies | | | 13 333.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 520.00 | |
FR Total operating income (I) | | | 146 270.00 | |
FS Purchases of goods (including customs duties) | | | 69 266.00 | |
FT Inventory change (goods) | | | 42 657.00 | |
FW Other purchases and external expenses | | | 22 348.00 | |
FX Taxes, duties, and similar payments | | | 1 503.00 | |
FY Salaries and Wages | | | 40 282.00 | |
FZ Social Security Contributions | | | 7 762.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 315.00 | |
GE Other Expenses | | | 134.00 | |
GF Total Operating Expenses (II) | | | 184 265.00 | |
GG - OPERATING RESULT (I - II) | | | -37 995.00 | |
GR Interest and similar expenses | | | 1 164.00 | |
GU Total financial expenses (VI) | | | 1 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 520.00 | | | 3 520.00 |
HA Exceptional income from management transactions | 23 445.00 | | | 23 445.00 |
HD Total exceptional income (VII) | 23 445.00 | | | 23 445.00 |
HE Exceptional expenses on management operations | | 150.00 | | |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 23 445.00 | -150.00 | | 23 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 715.00 | 191 207.00 | | 169 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 429.00 | 184 782.00 | | 185 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 714.00 | 6 426.00 | | -15 714.00 |
| |
| 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 | 110 282.00 | | | 110 282.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 678.00 | |
I4 DECREASES Grand Total | | | 110 282.00 | |
IO DECREASES Total including other intangible assets | | | 45 735.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 869.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 735.00 | | | 45 735.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 869.00 | | | 57 869.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 678.00 | | | 6 678.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 555.00 | 315.00 | | 57 555.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 555.00 | 315.00 | | 57 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 33 665.00 | 33 665.00 | | 33 665.00 |
8C Staff and Related Accounts | 2 489.00 | 2 489.00 | | 2 489.00 |
8D Social Security and Other Social Organizations | 4 232.00 | 4 232.00 | | 4 232.00 |
UT Other financial assets | 6 678.00 | 6 678.00 | | 6 678.00 |
VB VAT | 30.00 | 30.00 | | 30.00 |
VG Loans with a maturity of up to one year at origin | 4 736.00 | 4 736.00 | | 4 736.00 |
VH Loans with a maturity of more than one year at origin | 45 960.00 | 45 960.00 | | 45 960.00 |
VI Group and Associates | 24 706.00 | 24 706.00 | | 24 706.00 |
VJ Loans taken out during the year | 40 850.00 | | | 40 850.00 |
VK Loans repaid during the year | 5 316.00 | | | 5 316.00 |
VQ Other Taxes, Duties, and Similar Debts | 994.00 | 994.00 | | 994.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 492.00 | 1 492.00 | | 1 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 200.00 | 8 200.00 | | 8 200.00 |
VW VAT | 7 741.00 | 7 741.00 | | 7 741.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 524.00 | 124 524.00 | | 124 524.00 |
| |
| 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 | 1 503.00 | 1 079.00 | | 1 503.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 779.00 | 4 985.00 | | 3 779.00 |
ST Other accounts | 7 477.00 | 12 361.00 | | 7 477.00 |
XQ Rental, rental and co-ownership charges | 11 092.00 | 5 258.00 | | 11 092.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 503.00 | 1 079.00 | | 1 503.00 |
YY Amount of VAT collected | 25 915.00 | 38 201.00 | | 25 915.00 |
YZ Total deductible VAT on goods and services | 11 252.00 | 17 577.00 | | 11 252.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 348.00 | 22 603.00 | | 22 348.00 |
| |
| 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 |
