| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 938.00 | 39 938.00 | | 39 938.00 |
BH Other financial assets | 210.00 | | 210.00 | 210.00 |
BJ TOTAL (I) | 40 148.00 | 39 938.00 | 210.00 | 40 148.00 |
BT Goods | 165 223.00 | | 165 223.00 | 165 223.00 |
BX Customers and related accounts | 2 550.00 | | 2 550.00 | 2 550.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 20 166.00 | | 20 166.00 | 20 166.00 |
CJ TOTAL (II) | 189 939.00 | | 189 939.00 | 189 939.00 |
CO Grand total (0 to V) | 230 087.00 | 39 938.00 | 190 149.00 | 230 087.00 |
CP Shares due in less than one year | 210.00 | | | 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | | | 15 244.00 |
DH Retained earnings | -82 023.00 | | | -82 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 487.00 | | | 16 487.00 |
DL TOTAL (I) | -50 291.00 | | | -50 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 238 740.00 | | | 238 740.00 |
DX Trade payables and related accounts | 1 700.00 | | | 1 700.00 |
EC TOTAL (IV) | 240 440.00 | | | 240 440.00 |
EE Grand total (I to V) | 190 149.00 | | | 190 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 61 061.00 | 3 859.00 | 64 920.00 | 61 061.00 |
FJ Net sales | 61 061.00 | 3 859.00 | 64 920.00 | 61 061.00 |
FR Total operating income (I) | | | 64 920.00 | |
FS Purchases of goods (including customs duties) | | | 40 221.00 | |
FT Inventory change (goods) | | | -2 530.00 | |
FW Other purchases and external expenses | | | 10 297.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GF Total Operating Expenses (II) | | | 48 433.00 | |
GG - OPERATING RESULT (I - II) | | | 16 487.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 64 920.00 | | | 64 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 433.00 | | | 48 433.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 487.00 | | | 16 487.00 |
| |
| 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 | 40 148.00 | | | 40 148.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210.00 | |
I4 DECREASES Grand Total | | | 40 148.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 938.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 938.00 | | | 39 938.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 210.00 | | | 210.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 938.00 | | | 39 938.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 938.00 | | | 39 938.00 |
| |
| 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 | 1 700.00 | 1 700.00 | | 1 700.00 |
UT Other financial assets | 210.00 | 210.00 | | 210.00 |
UX Other trade receivables | 2 550.00 | 2 550.00 | | 2 550.00 |
VI Group and Associates | 238 740.00 | 10 000.00 | 228 740.00 | 238 740.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 760.00 | 4 760.00 | | 4 760.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 240 440.00 | 11 700.00 | 228 740.00 | 240 440.00 |
| |
| 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 | 445.00 | | | 445.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 740.00 | | | 1 740.00 |
ST Other accounts | 7 344.00 | | | 7 344.00 |
XQ Rental, rental and co-ownership charges | 1 212.00 | | | 1 212.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 445.00 | | | 445.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 297.00 | | | 10 297.00 |
