| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 607.00 | 1 445.00 | 2 162.00 | 3 607.00 |
AT Other tangible assets | 14 067.00 | 4 348.00 | 9 719.00 | 14 067.00 |
BJ TOTAL (I) | 17 674.00 | 5 793.00 | 11 881.00 | 17 674.00 |
BT Goods | 2 958.00 | | 2 958.00 | 2 958.00 |
BZ Other receivables | 1 761.00 | | 1 761.00 | 1 761.00 |
CF Cash and cash equivalents | 689.00 | | 689.00 | 689.00 |
CH Prepaid expenses | 537.00 | | 537.00 | 537.00 |
CJ TOTAL (II) | 5 945.00 | | 5 945.00 | 5 945.00 |
CO Grand total (0 to V) | 23 619.00 | 5 793.00 | 17 826.00 | 23 619.00 |
| |
| 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 |
DH Retained earnings | -39 637.00 | -18 467.00 | | -39 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 368.00 | -21 170.00 | | -12 368.00 |
DL TOTAL (I) | -51 005.00 | -38 637.00 | | -51 005.00 |
DU Loans and Debts from Credit Institutions (3) | 24 141.00 | 25 925.00 | | 24 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 000.00 | 10 000.00 | | 36 000.00 |
DX Trade payables and related accounts | 5 629.00 | 16 810.00 | | 5 629.00 |
DY Tax and social security liabilities | 2 946.00 | 4 051.00 | | 2 946.00 |
EA Other liabilities | 115.00 | | | 115.00 |
EC TOTAL (IV) | 68 831.00 | 56 786.00 | | 68 831.00 |
EE Grand total (I to V) | 17 826.00 | 18 149.00 | | 17 826.00 |
EG Accrued income and payables due within one year | 36 431.00 | 47 786.00 | | 36 431.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23 687.00 | 12 821.00 | | 23 687.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 346 106.00 | | 346 106.00 | 346 106.00 |
FJ Net sales | 346 106.00 | | 346 106.00 | 346 106.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 693.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 352 804.00 | |
FS Purchases of goods (including customs duties) | | | 97 628.00 | |
FT Inventory change (goods) | | | -746.00 | |
FU Purchases of raw materials and other supplies | | | 4 847.00 | |
FW Other purchases and external expenses | | | 79 281.00 | |
FX Taxes, duties, and similar payments | | | 5 295.00 | |
FY Salaries and Wages | | | 133 245.00 | |
FZ Social Security Contributions | | | 42 067.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 414.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 364 034.00 | |
GG - OPERATING RESULT (I - II) | | | -11 230.00 | |
GR Interest and similar expenses | | | 1 138.00 | |
GU Total financial expenses (VI) | | | 1 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 693.00 | 6 879.00 | | 6 693.00 |
HE Exceptional expenses on management operations | | 2 401.00 | | |
HH Total exceptional expenses (VIII) | | 2 401.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 401.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 352 804.00 | 422 683.00 | | 352 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 365 172.00 | 443 853.00 | | 365 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 368.00 | -21 170.00 | | -12 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 379.00 | 2 414.00 | | 3 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 379.00 | 2 414.00 | | 3 379.00 |
| |
| 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 | 5 629.00 | 5 629.00 | | 5 629.00 |
8D Social Security and Other Social Organizations | 894.00 | 894.00 | | 894.00 |
8K Other liabilities (including liabilities related to repo transactions) | 115.00 | 115.00 | | 115.00 |
VB VAT | 367.00 | 367.00 | | 367.00 |
VG Loans with a maturity of up to one year at origin | 24 141.00 | 24 141.00 | | 24 141.00 |
VI Group and Associates | 36 000.00 | 3 600.00 | 32 400.00 | 36 000.00 |
VK Loans repaid during the year | 12 675.00 | | | 12 675.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 394.00 | 1 394.00 | | 1 394.00 |
VS Prepaid expenses | 537.00 | 537.00 | | 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 298.00 | 2 298.00 | | 2 298.00 |
VW VAT | 2 052.00 | 2 052.00 | | 2 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 831.00 | 36 431.00 | 32 400.00 | 68 831.00 |
| |
| 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 | 2 670.00 | 3 962.00 | | 2 670.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 533.00 | 16 534.00 | | 17 533.00 |
ST Other accounts | 18 967.00 | 29 332.00 | | 18 967.00 |
XQ Rental, rental and co-ownership charges | 42 583.00 | 36 338.00 | | 42 583.00 |
YT Subcontracting | | 500.00 | | |
YV Retrocessions of fees, commissions and brokerage | 198.00 | | | 198.00 |
YW Business tax | 2 625.00 | 333.00 | | 2 625.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 295.00 | 4 295.00 | | 5 295.00 |
YY Amount of VAT collected | 42 068.00 | 50 501.00 | | 42 068.00 |
YZ Total deductible VAT on goods and services | 22 196.00 | 25 016.00 | | 22 196.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 79 281.00 | 82 704.00 | | 79 281.00 |
| |
| 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 | 7.00 | | | 7.00 |
