| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 500.00 | | 8 500.00 | 8 500.00 |
AT Other tangible assets | 24 011.00 | 21 990.00 | 2 022.00 | 24 011.00 |
BH Other financial assets | 8 160.00 | | 8 160.00 | 8 160.00 |
BJ TOTAL (I) | 40 671.00 | 21 990.00 | 18 682.00 | 40 671.00 |
BT Goods | 63 312.00 | | 63 312.00 | 63 312.00 |
BZ Other receivables | 7 468.00 | | 7 468.00 | 7 468.00 |
CF Cash and cash equivalents | 11 386.00 | | 11 386.00 | 11 386.00 |
CH Prepaid expenses | 9 353.00 | | 9 353.00 | 9 353.00 |
CJ TOTAL (II) | 91 519.00 | | 91 519.00 | 91 519.00 |
CO Grand total (0 to V) | 132 190.00 | 21 990.00 | 110 200.00 | 132 190.00 |
CP Shares due in less than one year | 8 160.00 | | | 8 160.00 |
| |
| 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 | -15 589.00 | -16 397.00 | | -15 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 736.00 | 807.00 | | 1 736.00 |
DL TOTAL (I) | -12 754.00 | -14 489.00 | | -12 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 835.00 | 33 835.00 | | 33 835.00 |
DX Trade payables and related accounts | 79 753.00 | 70 799.00 | | 79 753.00 |
DY Tax and social security liabilities | 6 813.00 | 10 702.00 | | 6 813.00 |
EA Other liabilities | 2 553.00 | 2 319.00 | | 2 553.00 |
EC TOTAL (IV) | 122 954.00 | 117 656.00 | | 122 954.00 |
EE Grand total (I to V) | 110 200.00 | 103 166.00 | | 110 200.00 |
EG Accrued income and payables due within one year | 122 954.00 | 117 656.00 | | 122 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 269 080.00 | | 269 080.00 | 269 080.00 |
FJ Net sales | 269 080.00 | | 269 080.00 | 269 080.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 248.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 270 372.00 | |
FS Purchases of goods (including customs duties) | | | 164 258.00 | |
FT Inventory change (goods) | | | -8 290.00 | |
FW Other purchases and external expenses | | | 55 398.00 | |
FX Taxes, duties, and similar payments | | | 6 040.00 | |
FY Salaries and Wages | | | 38 302.00 | |
FZ Social Security Contributions | | | 9 886.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 995.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 268 590.00 | |
GG - OPERATING RESULT (I - II) | | | 1 782.00 | |
GR Interest and similar expenses | | | 47.00 | |
GU Total financial expenses (VI) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 248.00 | | | 1 248.00 |
A4 Equity method investments | | 454.00 | | |
HA Exceptional income from management transactions | | 4 948.00 | | |
HD Total exceptional income (VII) | | 4 948.00 | | |
HE Exceptional expenses on management operations | | 146.00 | | |
HH Total exceptional expenses (VIII) | | 146.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 802.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 270 372.00 | 282 968.00 | | 270 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 636.00 | 282 161.00 | | 268 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 736.00 | 807.00 | | 1 736.00 |
| |
| 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 | 40 671.00 | | | 40 671.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 160.00 | |
I4 DECREASES Grand Total | | | 40 671.00 | |
IO DECREASES Total including other intangible assets | | | 8 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 011.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 500.00 | | | 8 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 011.00 | | | 24 011.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 160.00 | | | 8 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 995.00 | 2 995.00 | | 18 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 995.00 | 2 995.00 | | 18 995.00 |
| |
| 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 | 79 753.00 | 79 753.00 | | 79 753.00 |
8C Staff and Related Accounts | 1 530.00 | 1 530.00 | | 1 530.00 |
8D Social Security and Other Social Organizations | 5 283.00 | 5 283.00 | | 5 283.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 553.00 | 2 553.00 | | 2 553.00 |
UT Other financial assets | 8 160.00 | 8 160.00 | | 8 160.00 |
VB VAT | 3 097.00 | | | 3 097.00 |
VI Group and Associates | 33 835.00 | 33 835.00 | | 33 835.00 |
VM Income taxes | 1 164.00 | | | 1 164.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 207.00 | | | 3 207.00 |
VS Prepaid expenses | 9 353.00 | | | 9 353.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 980.00 | 24 980.00 | | 24 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 954.00 | 122 954.00 | | 122 954.00 |
| |
| 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 | 4 638.00 | 5 056.00 | | 4 638.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 398.00 | 3 900.00 | | 4 398.00 |
ST Other accounts | 13 661.00 | 14 146.00 | | 13 661.00 |
XQ Rental, rental and co-ownership charges | 37 339.00 | 37 329.00 | | 37 339.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 1 402.00 | 1 389.00 | | 1 402.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 040.00 | 6 445.00 | | 6 040.00 |
YY Amount of VAT collected | 53 816.00 | 55 598.00 | | 53 816.00 |
YZ Total deductible VAT on goods and services | 43 967.00 | 47 884.00 | | 43 967.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 55 398.00 | 55 374.00 | | 55 398.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
