| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 390.00 | 390.00 | | 390.00 |
AH Goodwill | | | | |
AT Other tangible assets | 9 290.00 | 9 290.00 | | 9 290.00 |
BJ TOTAL (I) | 9 745.00 | 9 680.00 | 64.00 | 9 745.00 |
BT Goods | | | | |
BX Customers and related accounts | 3 948.00 | | 3 948.00 | 3 948.00 |
BZ Other receivables | 29 900.00 | | 29 900.00 | 29 900.00 |
CF Cash and cash equivalents | 27 173.00 | | 27 173.00 | 27 173.00 |
CJ TOTAL (II) | 61 020.00 | | 61 020.00 | 61 020.00 |
CO Grand total (0 to V) | 70 765.00 | 9 680.00 | 61 085.00 | 70 765.00 |
CU Other investments | 64.00 | | 64.00 | 64.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | 22 867.00 | | 22 867.00 |
DH Retained earnings | -11 868.00 | -11 842.00 | | -11 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 479.00 | -26.00 | | 14 479.00 |
DL TOTAL (I) | 25 479.00 | 11 000.00 | | 25 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 815.00 | 23 786.00 | | 25 815.00 |
DX Trade payables and related accounts | 973.00 | 6 057.00 | | 973.00 |
DY Tax and social security liabilities | 8 817.00 | 1 503.00 | | 8 817.00 |
EA Other liabilities | | 146.00 | | |
EC TOTAL (IV) | 35 606.00 | 31 492.00 | | 35 606.00 |
EE Grand total (I to V) | 61 085.00 | 42 492.00 | | 61 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 46 277.00 | | 46 277.00 | 46 277.00 |
FG Production sold - services | 246.00 | | 246.00 | 246.00 |
FJ Net sales | 46 523.00 | | 46 523.00 | 46 523.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 463.00 | |
FR Total operating income (I) | | | 52 986.00 | |
FS Purchases of goods (including customs duties) | | | 20 081.00 | |
FT Inventory change (goods) | | | 28 843.00 | |
FU Purchases of raw materials and other supplies | | | 312.00 | |
FW Other purchases and external expenses | | | 10 820.00 | |
FX Taxes, duties, and similar payments | | | 2 278.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 11 665.00 | |
GF Total Operating Expenses (II) | | | 79 998.00 | |
GG - OPERATING RESULT (I - II) | | | -27 013.00 | |
GR Interest and similar expenses | | | 869.00 | |
GU Total financial expenses (VI) | | | 869.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 11 665.00 | 3 621.00 | | 11 665.00 |
HB Exceptional income from capital transactions | 60 000.00 | | | 60 000.00 |
HD Total exceptional income (VII) | 60 000.00 | | | 60 000.00 |
HE Exceptional expenses on management operations | 7 172.00 | | | 7 172.00 |
HF Exceptional expenses on capital transactions | 7 622.00 | | | 7 622.00 |
HH Total exceptional expenses (VIII) | 14 795.00 | | | 14 795.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 45 205.00 | | | 45 205.00 |
HK Income tax | 2 845.00 | | | 2 845.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 986.00 | 94 522.00 | | 112 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 507.00 | 94 548.00 | | 98 507.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 479.00 | -26.00 | | 14 479.00 |
| |
| 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 | 17 366.00 | | | 17 366.00 |
I3 DECREASES Total Financial Fixed Assets | | | 64.00 | |
I4 DECREASES Grand Total | | 17 302.00 | | |
IO DECREASES Total including other intangible assets | | 8 012.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 9 290.00 | | |
KD ACQUISITIONS Total including other intangible assets | 8 012.00 | | | 8 012.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 290.00 | | | 9 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 64.00 | | | 64.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 679.00 | | | 9 679.00 |
PE DEPRECIATION Total including other intangible assets | 390.00 | | | 390.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 289.00 | | | 9 289.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 6 463.00 | | 6 463.00 | 6 463.00 |
7B Total provisions for depreciation | 6 463.00 | | 6 463.00 | 6 463.00 |
7C Grand total | 6 463.00 | | 6 463.00 | 6 463.00 |
UE of which provisions and reversals: - Operating | | | 6 463.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 25 815.00 | 25 815.00 | | 25 815.00 |
8B Suppliers and Related Accounts | 973.00 | 973.00 | | 973.00 |
8D Social Security and Other Social Organizations | 5 972.00 | 5 972.00 | | 5 972.00 |
8E Income Taxes | 2 845.00 | 2 845.00 | | 2 845.00 |
UX Other trade receivables | 29 900.00 | | | 29 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 900.00 | 29 900.00 | | 29 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 606.00 | 35 606.00 | | 35 606.00 |
| |
| 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 | 980.00 | | | 980.00 |
ST Other accounts | 5 203.00 | | | 5 203.00 |
XQ Rental, rental and co-ownership charges | 5 617.00 | | | 5 617.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 1 298.00 | | | 1 298.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 278.00 | | | 2 278.00 |
YY Amount of VAT collected | 9 304.00 | | | 9 304.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 820.00 | | | 10 820.00 |
