| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 98 215.00 | | 98 215.00 | 98 215.00 |
AR Technical installations, industrial equipment and tools | 5 835.00 | 5 641.00 | 193.00 | 5 835.00 |
AT Other tangible assets | 84 536.00 | 72 951.00 | 11 584.00 | 84 536.00 |
BH Other financial assets | 9 015.00 | | 9 015.00 | 9 015.00 |
BJ TOTAL (I) | 207 553.00 | 78 593.00 | 128 960.00 | 207 553.00 |
BT Goods | 142 017.00 | | 142 017.00 | 142 017.00 |
BZ Other receivables | 22 574.00 | | 22 574.00 | 22 574.00 |
CD Marketable securities | 28 997.00 | | 28 997.00 | 28 997.00 |
CF Cash and cash equivalents | 24 095.00 | | 24 095.00 | 24 095.00 |
CJ TOTAL (II) | 217 684.00 | | 217 684.00 | 217 684.00 |
CO Grand total (0 to V) | 425 238.00 | 78 593.00 | 346 644.00 | 425 238.00 |
CU Other investments | 9 952.00 | | 9 952.00 | 9 952.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 355 305.00 | | | 355 305.00 |
DH Retained earnings | -21 342.00 | | | -21 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 908.00 | | | -2 908.00 |
DL TOTAL (I) | 339 854.00 | | | 339 854.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72.00 | | | 72.00 |
DX Trade payables and related accounts | 914.00 | | | 914.00 |
DY Tax and social security liabilities | 5 802.00 | | | 5 802.00 |
EC TOTAL (IV) | 6 790.00 | | | 6 790.00 |
EE Grand total (I to V) | 346 644.00 | | | 346 644.00 |
EG Accrued income and payables due within one year | 6 790.00 | | | 6 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 282.00 | | 102 282.00 | 102 282.00 |
FJ Net sales | 102 282.00 | | 102 282.00 | 102 282.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38 333.00 | |
FQ Other income | | | 148.00 | |
FR Total operating income (I) | | | 140 764.00 | |
FW Other purchases and external expenses | | | 56 232.00 | |
FX Taxes, duties, and similar payments | | | 1 156.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 31 658.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 373.00 | |
GF Total Operating Expenses (II) | | | 143 420.00 | |
GG - OPERATING RESULT (I - II) | | | -2 656.00 | |
GR Interest and similar expenses | | | -126.00 | |
GU Total financial expenses (VI) | | | 126.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 783.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 38 333.00 | | | 38 333.00 |
A2 TOTAL ASSETS | 8 568.00 | | | 8 568.00 |
HE Exceptional expenses on management operations | 125.00 | | | 125.00 |
HH Total exceptional expenses (VIII) | 125.00 | | | 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -125.00 | | | -125.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 764.00 | | | 140 764.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 672.00 | | | 143 672.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 908.00 | | | -2 908.00 |
| |
| 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 | 207 553.00 | | | 207 553.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 967.00 | |
I4 DECREASES Grand Total | | | 207 553.00 | |
IO DECREASES Total including other intangible assets | | | 98 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 90 371.00 | |
KD ACQUISITIONS Total including other intangible assets | 98 215.00 | | | 98 215.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 371.00 | | | 90 371.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 967.00 | | | 18 967.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 72 219.00 | 6 373.00 | | 72 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 219.00 | 6 373.00 | | 72 219.00 |
| |
| 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 | 914.00 | 914.00 | | 914.00 |
8D Social Security and Other Social Organizations | 4 852.00 | 4 852.00 | | 4 852.00 |
UT Other financial assets | 9 015.00 | | 9 015.00 | 9 015.00 |
UY Staff and related accounts | 4 500.00 | 4 500.00 | | 4 500.00 |
VB VAT | 12 395.00 | 12 395.00 | | 12 395.00 |
VI Group and Associates | 72.00 | 72.00 | | 72.00 |
VM Income taxes | 3 423.00 | 3 423.00 | | 3 423.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 255.00 | 2 255.00 | | 2 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 589.00 | 22 574.00 | 9 015.00 | 31 589.00 |
VW VAT | 950.00 | 950.00 | | 950.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 790.00 | 6 790.00 | | 6 790.00 |
| |
| 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 | 709.00 | | | 709.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 660.00 | | | 2 660.00 |
ST Other accounts | 14 125.00 | | | 14 125.00 |
XQ Rental, rental and co-ownership charges | 39 447.00 | | | 39 447.00 |
YW Business tax | 447.00 | | | 447.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 156.00 | | | 1 156.00 |
YY Amount of VAT collected | 20 000.00 | | | 20 000.00 |
YZ Total deductible VAT on goods and services | 8 874.00 | | | 8 874.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 56 232.00 | | | 56 232.00 |
