| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 780.00 | | 1 780.00 | 1 780.00 |
AH Goodwill | 260 000.00 | | 260 000.00 | 260 000.00 |
AR Technical installations, industrial equipment and tools | 261.00 | 80.00 | 180.00 | 261.00 |
AT Other tangible assets | 10 600.00 | 2 623.00 | 7 977.00 | 10 600.00 |
BH Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 284 641.00 | 2 703.00 | 281 938.00 | 284 641.00 |
BT Goods | 746.00 | | 746.00 | 746.00 |
BZ Other receivables | 7 635.00 | | 7 635.00 | 7 635.00 |
CF Cash and cash equivalents | 28 303.00 | | 28 303.00 | 28 303.00 |
CJ TOTAL (II) | 36 684.00 | | 36 684.00 | 36 684.00 |
CO Grand total (0 to V) | 321 325.00 | 2 703.00 | 318 622.00 | 321 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 19 910.00 | | | 19 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 597.00 | | | 15 597.00 |
DL TOTAL (I) | 37 607.00 | | | 37 607.00 |
DP Provisions for Risks | 19 307.00 | | | 19 307.00 |
DR TOTAL (IV) | 19 307.00 | | | 19 307.00 |
DU Loans and Debts from Credit Institutions (3) | 951.00 | | | 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 241 345.00 | | | 241 345.00 |
DX Trade payables and related accounts | 11 358.00 | | | 11 358.00 |
DY Tax and social security liabilities | 8 056.00 | | | 8 056.00 |
EC TOTAL (IV) | 261 708.00 | | | 261 708.00 |
EE Grand total (I to V) | 318 622.00 | | | 318 622.00 |
EG Accrued income and payables due within one year | 261 708.00 | | | 261 708.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 951.00 | | | 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 115 862.00 | | 115 862.00 | 115 862.00 |
FJ Net sales | 115 862.00 | | 115 862.00 | 115 862.00 |
FR Total operating income (I) | | | 115 862.00 | |
FS Purchases of goods (including customs duties) | | | 16 747.00 | |
FT Inventory change (goods) | | | -389.00 | |
FU Purchases of raw materials and other supplies | | | -206.00 | |
FW Other purchases and external expenses | | | 55 771.00 | |
FX Taxes, duties, and similar payments | | | 790.00 | |
FY Salaries and Wages | | | 17 740.00 | |
FZ Social Security Contributions | | | 1 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 256.00 | |
GE Other Expenses | | | 518.00 | |
GF Total Operating Expenses (II) | | | 94 327.00 | |
GG - OPERATING RESULT (I - II) | | | 21 535.00 | |
GR Interest and similar expenses | | | 2 774.00 | |
GU Total financial expenses (VI) | | | 2 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 412.00 | | | 412.00 |
HH Total exceptional expenses (VIII) | 412.00 | | | 412.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -412.00 | | | -412.00 |
HK Income tax | 2 752.00 | | | 2 752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 862.00 | | | 115 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 266.00 | | | 100 266.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 597.00 | | | 15 597.00 |
| |
| 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 | 284 641.00 | | | 284 641.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 780.00 | | | 1 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 000.00 | |
I4 DECREASES Grand Total | | | 284 641.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 780.00 | |
IO DECREASES Total including other intangible assets | | | 260 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 861.00 | |
KD ACQUISITIONS Total including other intangible assets | 260 000.00 | | | 260 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 861.00 | | | 10 861.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 000.00 | | | 12 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 447.00 | 2 256.00 | | 447.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 447.00 | 2 256.00 | | 447.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 19 307.00 | | | 19 307.00 |
7C Grand total | 19 307.00 | | | 19 307.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 72 712.00 | 72 712.00 | | 72 712.00 |
8B Suppliers and Related Accounts | 11 358.00 | 11 358.00 | | 11 358.00 |
8C Staff and Related Accounts | 1 266.00 | 1 266.00 | | 1 266.00 |
8D Social Security and Other Social Organizations | 1 359.00 | 1 359.00 | | 1 359.00 |
8E Income Taxes | 2 752.00 | 2 752.00 | | 2 752.00 |
UT Other financial assets | 12 000.00 | 12 000.00 | | 12 000.00 |
VB VAT | 7 569.00 | | | 7 569.00 |
VH Loans with a maturity of more than one year at origin | 951.00 | 951.00 | | 951.00 |
VI Group and Associates | 168 633.00 | 168 633.00 | | 168 633.00 |
VK Loans repaid during the year | 36 311.00 | | | 36 311.00 |
VQ Other Taxes, Duties, and Similar Debts | 431.00 | 431.00 | | 431.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66.00 | | | 66.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 635.00 | 19 635.00 | | 19 635.00 |
VW VAT | 2 248.00 | 2 248.00 | | 2 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 708.00 | 261 708.00 | | 261 708.00 |
| |
| 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 | 348.00 | | | 348.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 055.00 | | | 4 055.00 |
ST Other accounts | 12 325.00 | | | 12 325.00 |
XQ Rental, rental and co-ownership charges | 39 391.00 | | | 39 391.00 |
YW Business tax | 442.00 | | | 442.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 790.00 | | | 790.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 55 771.00 | | | 55 771.00 |
