| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 837.00 | 8 837.00 | | 8 837.00 |
BB Receivables related to investments | 50.00 | | 50.00 | 50.00 |
BH Other financial assets | 673.00 | | 673.00 | 673.00 |
BJ TOTAL (I) | 9 560.00 | 8 837.00 | 723.00 | 9 560.00 |
BT Goods | 64 416.00 | | 64 416.00 | 64 416.00 |
BX Customers and related accounts | 9 503.00 | | 9 503.00 | 9 503.00 |
BZ Other receivables | 5 196.00 | | 5 196.00 | 5 196.00 |
CD Marketable securities | 1 813.00 | | 1 813.00 | 1 813.00 |
CF Cash and cash equivalents | 248.00 | | 248.00 | 248.00 |
CJ TOTAL (II) | 81 176.00 | | 81 176.00 | 81 176.00 |
CO Grand total (0 to V) | 90 736.00 | 8 837.00 | 81 899.00 | 90 736.00 |
CP Shares due in less than one year | 723.00 | | | 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 23 804.00 | 23 804.00 | | 23 804.00 |
DH Retained earnings | -16 085.00 | -32 409.00 | | -16 085.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 931.00 | 16 323.00 | | 4 931.00 |
DL TOTAL (I) | 30 250.00 | 25 319.00 | | 30 250.00 |
DU Loans and Debts from Credit Institutions (3) | 7 676.00 | 1 746.00 | | 7 676.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 479.00 | 1 712.00 | | 10 479.00 |
DX Trade payables and related accounts | 21 792.00 | 38 065.00 | | 21 792.00 |
DY Tax and social security liabilities | 11 701.00 | 17 782.00 | | 11 701.00 |
EC TOTAL (IV) | 51 649.00 | 59 305.00 | | 51 649.00 |
EE Grand total (I to V) | 81 899.00 | 84 624.00 | | 81 899.00 |
EG Accrued income and payables due within one year | 51 649.00 | | | 51 649.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 676.00 | 1 746.00 | | 7 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 199 107.00 | | 199 107.00 | 199 107.00 |
FJ Net sales | 199 107.00 | | 199 107.00 | 199 107.00 |
FQ Other income | | | 362.00 | |
FR Total operating income (I) | | | 199 468.00 | |
FS Purchases of goods (including customs duties) | | | 134 840.00 | |
FT Inventory change (goods) | | | 5 767.00 | |
FW Other purchases and external expenses | | | 20 682.00 | |
FX Taxes, duties, and similar payments | | | 1 160.00 | |
FY Salaries and Wages | | | 25 478.00 | |
FZ Social Security Contributions | | | 5 139.00 | |
GE Other Expenses | | | 606.00 | |
GF Total Operating Expenses (II) | | | 193 673.00 | |
GG - OPERATING RESULT (I - II) | | | 5 796.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 332.00 | |
GU Total financial expenses (VI) | | | 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 260.00 | -776.00 | | 1 260.00 |
HA Exceptional income from management transactions | 647.00 | | | 647.00 |
HD Total exceptional income (VII) | 647.00 | | | 647.00 |
HE Exceptional expenses on management operations | 1 182.00 | 45.00 | | 1 182.00 |
HH Total exceptional expenses (VIII) | 1 182.00 | 45.00 | | 1 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -535.00 | -45.00 | | -535.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 117.00 | 214 497.00 | | 200 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 195 186.00 | 198 174.00 | | 195 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 931.00 | 16 323.00 | | 4 931.00 |
HP References: Equipment leasing | 399.00 | 1 336.00 | | 399.00 |
| |
| 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 | 9 560.00 | | | 9 560.00 |
I2 DECREASES Loans and Financial Fixed Assets | | | 723.00 | |
I4 DECREASES Grand Total | | | 9 560.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 837.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 837.00 | | | 8 837.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 723.00 | | | 723.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 837.00 | | | 8 837.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 837.00 | | | 8 837.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 50.00 | 50.00 | | 50.00 |
UT Other financial assets | 673.00 | 673.00 | | 673.00 |
UX Other trade receivables | 9 503.00 | 9 503.00 | | 9 503.00 |
VB VAT | 5 196.00 | 5 196.00 | | 5 196.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 422.00 | 15 422.00 | | 15 422.00 |
| |
| 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 | 590.00 | 519.00 | | 590.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 967.00 | 4 050.00 | | 3 967.00 |
ST Other accounts | 12 647.00 | 13 952.00 | | 12 647.00 |
XQ Rental, rental and co-ownership charges | 4 068.00 | 3 729.00 | | 4 068.00 |
YW Business tax | 570.00 | 540.00 | | 570.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 160.00 | 1 059.00 | | 1 160.00 |
YY Amount of VAT collected | 39 821.00 | 42 819.00 | | 39 821.00 |
YZ Total deductible VAT on goods and services | 29 734.00 | 32 042.00 | | 29 734.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 682.00 | 21 730.00 | | 20 682.00 |
| |
| 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 |
