| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 488.00 | | 488.00 | 488.00 |
AH Goodwill | 19 329.00 | | 19 329.00 | 19 329.00 |
AT Other tangible assets | 21 306.00 | 21 209.00 | 96.00 | 21 306.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 42 622.00 | 21 209.00 | 21 413.00 | 42 622.00 |
BT Goods | 4 532.00 | | 4 532.00 | 4 532.00 |
BX Customers and related accounts | 39 534.00 | 7 989.00 | 31 545.00 | 39 534.00 |
BZ Other receivables | 4 933.00 | | 4 933.00 | 4 933.00 |
CF Cash and cash equivalents | 22 326.00 | | 22 326.00 | 22 326.00 |
CH Prepaid expenses | 146.00 | | 146.00 | 146.00 |
CJ TOTAL (II) | 71 471.00 | 7 989.00 | 63 482.00 | 71 471.00 |
CO Grand total (0 to V) | 114 093.00 | 29 198.00 | 84 895.00 | 114 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 22 150.00 | 22 150.00 | | 22 150.00 |
DH Retained earnings | -9 541.00 | -10 809.00 | | -9 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 335.00 | 1 268.00 | | 1 335.00 |
DL TOTAL (I) | 57 944.00 | 56 609.00 | | 57 944.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | 83.00 | | 54.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4.00 | 4.00 | | 4.00 |
DX Trade payables and related accounts | 19 534.00 | 23 656.00 | | 19 534.00 |
DY Tax and social security liabilities | 7 359.00 | 2 386.00 | | 7 359.00 |
EA Other liabilities | 1.00 | 3 058.00 | | 1.00 |
EC TOTAL (IV) | 26 951.00 | 29 187.00 | | 26 951.00 |
EE Grand total (I to V) | 84 895.00 | 85 796.00 | | 84 895.00 |
EG Accrued income and payables due within one year | 26 951.00 | 29 187.00 | | 26 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 108 936.00 | 30 913.00 | 139 849.00 | 108 936.00 |
FG Production sold - services | 12 296.00 | | 12 296.00 | 12 296.00 |
FJ Net sales | 121 232.00 | 30 913.00 | 152 146.00 | 121 232.00 |
FO Operating subsidies | | | 4 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 927.00 | |
FQ Other income | | | 84.00 | |
FR Total operating income (I) | | | 157 407.00 | |
FS Purchases of goods (including customs duties) | | | 87 582.00 | |
FT Inventory change (goods) | | | -3 062.00 | |
FU Purchases of raw materials and other supplies | | | 1 268.00 | |
FW Other purchases and external expenses | | | 38 131.00 | |
FX Taxes, duties, and similar payments | | | 1 100.00 | |
FY Salaries and Wages | | | 17 750.00 | |
FZ Social Security Contributions | | | 12 775.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 182.00 | |
GF Total Operating Expenses (II) | | | 155 727.00 | |
GG - OPERATING RESULT (I - II) | | | 1 680.00 | |
GN Positive exchange differences | | | 173.00 | |
GP Total financial income (V) | | | 173.00 | |
GS Negative differences of foreign exchange | | | 443.00 | |
GU Total financial expenses (VI) | | | 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 410.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 12 775.00 | 9 963.00 | | 12 775.00 |
HE Exceptional expenses on management operations | 74.00 | | | 74.00 |
HH Total exceptional expenses (VIII) | 74.00 | | | 74.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -74.00 | | | -74.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 580.00 | 159 266.00 | | 157 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 245.00 | 157 998.00 | | 156 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 335.00 | 1 268.00 | | 1 335.00 |
| |
| 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 | 42 622.00 | | | 42 622.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | | 42 622.00 | |
IO DECREASES Total including other intangible assets | | | 19 817.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 306.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 817.00 | | | 19 817.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 306.00 | | | 21 306.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 027.00 | 182.00 | | 21 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 027.00 | 182.00 | | 21 027.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 8 916.00 | | 927.00 | 8 916.00 |
7B Total provisions for depreciation | 8 916.00 | | 927.00 | 8 916.00 |
7C Grand total | 8 916.00 | | 927.00 | 8 916.00 |
UE of which provisions and reversals: - Operating | | | 927.00 | |
| |
| 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 | 19 534.00 | 19 534.00 | | 19 534.00 |
8D Social Security and Other Social Organizations | 6 370.00 | 6 370.00 | | 6 370.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
UX Other trade receivables | 30 077.00 | 30 077.00 | | 30 077.00 |
VA Doubtful or disputed receivables | 9 457.00 | 9 457.00 | | 9 457.00 |
VB VAT | 3 161.00 | 3 161.00 | | 3 161.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VI Group and Associates | 4.00 | 4.00 | | 4.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 772.00 | 1 772.00 | | 1 772.00 |
VS Prepaid expenses | 146.00 | 146.00 | | 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 113.00 | 44 613.00 | 1 500.00 | 46 113.00 |
VW VAT | 989.00 | 989.00 | | 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 951.00 | 26 951.00 | | 26 951.00 |
