| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 110 000.00 | | 110 000.00 | 110 000.00 |
AT Other tangible assets | 12 346.00 | 10 912.00 | 1 434.00 | 12 346.00 |
BH Other financial assets | 1 085.00 | | 1 085.00 | 1 085.00 |
BJ TOTAL (I) | 123 530.00 | 10 912.00 | 112 618.00 | 123 530.00 |
BL Raw materials, supplies | 6 250.00 | 480.00 | 5 770.00 | 6 250.00 |
BZ Other receivables | 9 155.00 | | 9 155.00 | 9 155.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 13 930.00 | | 13 930.00 | 13 930.00 |
CH Prepaid expenses | 376.00 | | 376.00 | 376.00 |
CJ TOTAL (II) | 29 761.00 | 480.00 | 29 281.00 | 29 761.00 |
CO Grand total (0 to V) | 153 291.00 | 11 392.00 | 141 899.00 | 153 291.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 111 000.00 | | | 111 000.00 |
DD Legal reserve (1) | 3 037.00 | | | 3 037.00 |
DH Retained earnings | 11 103.00 | | | 11 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 309.00 | | | -15 309.00 |
DL TOTAL (I) | 109 831.00 | | | 109 831.00 |
DU Loans and Debts from Credit Institutions (3) | 7 788.00 | | | 7 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 394.00 | | | 10 394.00 |
DX Trade payables and related accounts | 660.00 | | | 660.00 |
DY Tax and social security liabilities | 13 226.00 | | | 13 226.00 |
EC TOTAL (IV) | 32 068.00 | | | 32 068.00 |
EE Grand total (I to V) | 141 899.00 | | | 141 899.00 |
EG Accrued income and payables due within one year | 27 609.00 | | | 27 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 985.00 | | 1 985.00 | 1 985.00 |
FG Production sold - services | 159 321.00 | | 159 321.00 | 159 321.00 |
FJ Net sales | 161 305.00 | | 161 305.00 | 161 305.00 |
FR Total operating income (I) | | | 161 305.00 | |
FV Inventory change (raw materials and supplies) | | | 1 985.00 | |
FW Other purchases and external expenses | | | 21 235.00 | |
FX Taxes, duties, and similar payments | | | 20 374.00 | |
FY Salaries and Wages | | | 66 000.00 | |
FZ Social Security Contributions | | | 55 570.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 823.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 480.00 | |
GF Total Operating Expenses (II) | | | 166 467.00 | |
GG - OPERATING RESULT (I - II) | | | -5 161.00 | |
GI Supported loss or transferred profit (IV) | | | 10 059.00 | |
GL Other interest and similar income | | | 118.00 | |
GP Total financial income (V) | | | 118.00 | |
GR Interest and similar expenses | | | 41.00 | |
GU Total financial expenses (VI) | | | 41.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 55 570.00 | | | 55 570.00 |
HF Exceptional expenses on capital transactions | 165.00 | | | 165.00 |
HH Total exceptional expenses (VIII) | 165.00 | | | 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -165.00 | | | -165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 423.00 | | | 161 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 731.00 | | | 176 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 309.00 | | | -15 309.00 |
| |
| 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 | 123 530.00 | | | 123 530.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 185.00 | |
I4 DECREASES Grand Total | | | 123 530.00 | |
IO DECREASES Total including other intangible assets | | | 110 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 346.00 | |
KD ACQUISITIONS Total including other intangible assets | 110 000.00 | | | 110 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 346.00 | | | 12 346.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 185.00 | | | 1 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 089.00 | 823.00 | | 10 089.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 089.00 | 823.00 | | 10 089.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 480.00 | | |
7B Total provisions for depreciation | | 480.00 | | |
7C Grand total | | 480.00 | | |
UE of which provisions and reversals: - Operating | | 480.00 | | |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
8D Social Security and Other Social Organizations | 13 226.00 | 13 226.00 | | 13 226.00 |
UT Other financial assets | 1 085.00 | | 1 085.00 | 1 085.00 |
VC Group and associates | 9 155.00 | 9 155.00 | | 9 155.00 |
VH Loans with a maturity of more than one year at origin | 7 788.00 | 3 329.00 | 4 459.00 | 7 788.00 |
VI Group and Associates | 10 394.00 | 10 394.00 | | 10 394.00 |
VK Loans repaid during the year | 22 212.00 | | | 22 212.00 |
VS Prepaid expenses | 376.00 | 376.00 | | 376.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 615.00 | 9 530.00 | 1 085.00 | 10 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 068.00 | 27 609.00 | 4 459.00 | 32 068.00 |
| |
| 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 | 19 666.00 | | | 19 666.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 106.00 | | | 4 106.00 |
ST Other accounts | 16 495.00 | | | 16 495.00 |
XQ Rental, rental and co-ownership charges | 635.00 | | | 635.00 |
YW Business tax | 708.00 | | | 708.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 20 374.00 | | | 20 374.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 235.00 | | | 21 235.00 |
