| |
| 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 | 21 306.00 | | 21 306.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 42 622.00 | 21 306.00 | 21 317.00 | 42 622.00 |
BT Goods | 460.00 | | 460.00 | 460.00 |
BX Customers and related accounts | 50 550.00 | 6 907.00 | 43 643.00 | 50 550.00 |
BZ Other receivables | 3 646.00 | | 3 646.00 | 3 646.00 |
CF Cash and cash equivalents | 16 589.00 | | 16 589.00 | 16 589.00 |
CH Prepaid expenses | 146.00 | | 146.00 | 146.00 |
CJ TOTAL (II) | 71 391.00 | 6 907.00 | 64 484.00 | 71 391.00 |
CO Grand total (0 to V) | 114 013.00 | 28 213.00 | 85 800.00 | 114 013.00 |
| |
| 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 | -8 206.00 | -9 541.00 | | -8 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 887.00 | 1 335.00 | | -5 887.00 |
DL TOTAL (I) | 52 057.00 | 57 944.00 | | 52 057.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 54.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4.00 | 4.00 | | 4.00 |
DX Trade payables and related accounts | 25 251.00 | 19 534.00 | | 25 251.00 |
DY Tax and social security liabilities | 8 433.00 | 7 359.00 | | 8 433.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 33 744.00 | 26 951.00 | | 33 744.00 |
EE Grand total (I to V) | 85 800.00 | 84 895.00 | | 85 800.00 |
EG Accrued income and payables due within one year | 33 744.00 | 26 951.00 | | 33 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 68 231.00 | 58 100.00 | 126 331.00 | 68 231.00 |
FG Production sold - services | 8 524.00 | | 8 524.00 | 8 524.00 |
FJ Net sales | 76 756.00 | 58 100.00 | 134 856.00 | 76 756.00 |
FO Operating subsidies | | | 6 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 082.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 141 938.00 | |
FS Purchases of goods (including customs duties) | | | 81 197.00 | |
FT Inventory change (goods) | | | 4 072.00 | |
FU Purchases of raw materials and other supplies | | | 54.00 | |
FW Other purchases and external expenses | | | 35 560.00 | |
FX Taxes, duties, and similar payments | | | 3 733.00 | |
FY Salaries and Wages | | | 15 663.00 | |
FZ Social Security Contributions | | | 7 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 96.00 | |
GF Total Operating Expenses (II) | | | 147 676.00 | |
GG - OPERATING RESULT (I - II) | | | -5 738.00 | |
GN Positive exchange differences | | | 13.00 | |
GP Total financial income (V) | | | 13.00 | |
GS Negative differences of foreign exchange | | | 162.00 | |
GU Total financial expenses (VI) | | | 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 887.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 300.00 | 12 775.00 | | 7 300.00 |
HE Exceptional expenses on management operations | | 74.00 | | |
HH Total exceptional expenses (VIII) | | 74.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -74.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 141 951.00 | 157 580.00 | | 141 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 838.00 | 156 245.00 | | 147 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 887.00 | 1 335.00 | | -5 887.00 |
| |
| 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 | 21 209.00 | 96.00 | | 21 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 209.00 | 96.00 | | 21 209.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 989.00 | | 1 082.00 | 7 989.00 |
7B Total provisions for depreciation | 7 989.00 | | 1 082.00 | 7 989.00 |
7C Grand total | 7 989.00 | | 1 082.00 | 7 989.00 |
UE of which provisions and reversals: - Operating | | | 1 082.00 | |
| |
| 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 | 25 251.00 | 25 251.00 | | 25 251.00 |
8D Social Security and Other Social Organizations | 8 411.00 | 8 411.00 | | 8 411.00 |
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 | 42 387.00 | 42 387.00 | | 42 387.00 |
VA Doubtful or disputed receivables | 8 163.00 | 8 163.00 | | 8 163.00 |
VB VAT | 2 196.00 | 2 196.00 | | 2 196.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 4.00 | 4.00 | | 4.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 450.00 | 1 450.00 | | 1 450.00 |
VS Prepaid expenses | 146.00 | 146.00 | | 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 842.00 | 54 342.00 | 1 500.00 | 55 842.00 |
VW VAT | 22.00 | 22.00 | | 22.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 744.00 | 33 744.00 | | 33 744.00 |
