| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 850.00 | 5 850.00 | | 5 850.00 |
AF Concessions, Patents and Similar Rights | 1 109.00 | 1 109.00 | | 1 109.00 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AJ Other Intangible Assets | 25 656.00 | 25 656.00 | | 25 656.00 |
AR Technical installations, industrial equipment and tools | 900.00 | 900.00 | | 900.00 |
AT Other tangible assets | 2 731.00 | 2 041.00 | 689.00 | 2 731.00 |
BJ TOTAL (I) | 176 246.00 | 35 556.00 | 140 689.00 | 176 246.00 |
BT Goods | 104 643.00 | 10 464.00 | 94 179.00 | 104 643.00 |
BX Customers and related accounts | 20 302.00 | | 20 302.00 | 20 302.00 |
BZ Other receivables | 3 815.00 | | 3 815.00 | 3 815.00 |
CF Cash and cash equivalents | 11 793.00 | | 11 793.00 | 11 793.00 |
CH Prepaid expenses | 267.00 | | 267.00 | 267.00 |
CJ TOTAL (II) | 140 821.00 | 10 464.00 | 130 357.00 | 140 821.00 |
CO Grand total (0 to V) | 317 068.00 | 46 020.00 | 271 047.00 | 317 068.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 71 239.00 | 98 680.00 | | 71 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 505.00 | -27 441.00 | | -13 505.00 |
DL TOTAL (I) | 58 834.00 | 72 339.00 | | 58 834.00 |
DX Trade payables and related accounts | 34 267.00 | 40 905.00 | | 34 267.00 |
DY Tax and social security liabilities | | 791.00 | | |
EA Other liabilities | 177 946.00 | 180 167.00 | | 177 946.00 |
EC TOTAL (IV) | 212 213.00 | 221 864.00 | | 212 213.00 |
EE Grand total (I to V) | 271 047.00 | 294 203.00 | | 271 047.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 176 455.00 | 1 728.00 | 178 183.00 | 176 455.00 |
FD Production sold - goods | | | | |
FG Production sold - services | 2 035.00 | | 2 035.00 | 2 035.00 |
FJ Net sales | 178 491.00 | 1 728.00 | 180 219.00 | 178 491.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 689.00 | |
FQ Other income | | | 386.00 | |
FR Total operating income (I) | | | 191 295.00 | |
FS Purchases of goods (including customs duties) | | | 63 058.00 | |
FT Inventory change (goods) | | | 2 254.00 | |
FW Other purchases and external expenses | | | 121 059.00 | |
FX Taxes, duties, and similar payments | | | 3 326.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 379.00 | |
GB Operating Expenses - Provisions | | | 10 464.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 200 573.00 | |
GG - OPERATING RESULT (I - II) | | | -9 277.00 | |
GR Interest and similar expenses | | | 4 227.00 | |
GU Total financial expenses (VI) | | | 4 227.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 191 295.00 | 209 984.00 | | 191 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 800.00 | 237 425.00 | | 204 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 505.00 | -27 441.00 | | -13 505.00 |
| |
| 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 | 176 246.00 | | | 176 246.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 850.00 | | | 5 850.00 |
I4 DECREASES Grand Total | | | 176 246.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 850.00 | |
IO DECREASES Total including other intangible assets | | | 166 765.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 631.00 | |
KD ACQUISITIONS Total including other intangible assets | 166 765.00 | | | 166 765.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 631.00 | | | 3 631.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 177.00 | 379.00 | | 35 177.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 850.00 | | | 5 850.00 |
PE DEPRECIATION Total including other intangible assets | 26 766.00 | | | 26 766.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 562.00 | 379.00 | | 2 562.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 10 689.00 | 10 464.00 | 10 689.00 | 10 689.00 |
7B Total provisions for depreciation | 10 689.00 | 10 464.00 | 10 689.00 | 10 689.00 |
7C Grand total | 10 689.00 | 10 464.00 | 10 689.00 | 10 689.00 |
UE of which provisions and reversals: - Operating | | 10 464.00 | 10 689.00 | |
| |
| 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 | 34 267.00 | 34 267.00 | | 34 267.00 |
UX Other trade receivables | 20 302.00 | | | 20 302.00 |
VB VAT | 3 815.00 | | | 3 815.00 |
VI Group and Associates | 177 946.00 | 177 946.00 | | 177 946.00 |
VS Prepaid expenses | 267.00 | | | 267.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 384.00 | 24 384.00 | | 24 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 213.00 | 212 213.00 | | 212 213.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 54 871.00 | 56 405.00 | | 54 871.00 |
ST Other accounts | 13 563.00 | 14 957.00 | | 13 563.00 |
XQ Rental, rental and co-ownership charges | 15 904.00 | 20 857.00 | | 15 904.00 |
YU External personnel | 36 720.00 | 36 720.00 | | 36 720.00 |
YW Business tax | 3 326.00 | 3 197.00 | | 3 326.00 |
YY Amount of VAT collected | 37 213.00 | 38 543.00 | | 37 213.00 |
YZ Total deductible VAT on goods and services | 20 418.00 | 23 211.00 | | 20 418.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 121 059.00 | 128 940.00 | | 121 059.00 |
