| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 334.00 | 334.00 | | 334.00 |
AH Goodwill | 35 063.00 | | 35 063.00 | 35 063.00 |
AR Technical installations, industrial equipment and tools | 2 982.00 | 2 982.00 | | 2 982.00 |
AT Other tangible assets | 1 410.00 | 1 410.00 | | 1 410.00 |
BJ TOTAL (I) | 39 789.00 | 4 726.00 | 35 063.00 | 39 789.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 44 112.00 | | 44 112.00 | 44 112.00 |
CF Cash and cash equivalents | 4 771.00 | | 4 771.00 | 4 771.00 |
CJ TOTAL (II) | 63 282.00 | | 63 282.00 | 63 282.00 |
CO Grand total (0 to V) | 103 071.00 | 4 726.00 | 98 346.00 | 103 071.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 53 817.00 | | | 53 817.00 |
DH Retained earnings | 15 163.00 | | | 15 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 984.00 | | | 13 984.00 |
DL TOTAL (I) | 91 764.00 | | | 91 764.00 |
DX Trade payables and related accounts | 1 781.00 | | | 1 781.00 |
DY Tax and social security liabilities | 4 800.00 | | | 4 800.00 |
EC TOTAL (IV) | 6 581.00 | | | 6 581.00 |
EE Grand total (I to V) | 98 346.00 | | | 98 346.00 |
EG Accrued income and payables due within one year | 6 581.00 | | | 6 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 937.00 | |
FX Taxes, duties, and similar payments | | | 102.00 | |
FZ Social Security Contributions | | | -7 430.00 | |
GF Total Operating Expenses (II) | | | -6 391.00 | |
GG - OPERATING RESULT (I - II) | | | 18 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 407.00 | | | 4 407.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 000.00 | | | 12 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -1 984.00 | | | -1 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 984.00 | | | 13 984.00 |
| |
| 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 | 39 789.00 | | | 39 789.00 |
I4 DECREASES Grand Total | | | 39 789.00 | |
IO DECREASES Total including other intangible assets | | | 35 397.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 392.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 397.00 | | | 35 397.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 392.00 | | | 4 392.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 726.00 | | | 4 726.00 |
PE DEPRECIATION Total including other intangible assets | 334.00 | | | 334.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 392.00 | | | 4 392.00 |
| |
| 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 | 1 781.00 | 1 781.00 | | 1 781.00 |
UX Other trade receivables | 14 400.00 | | | 14 400.00 |
VB VAT | 847.00 | | | 847.00 |
VC Group and associates | 43 264.00 | | | 43 264.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 512.00 | 58 512.00 | | 58 512.00 |
VW VAT | 4 800.00 | 4 800.00 | | 4 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 581.00 | 6 581.00 | | 6 581.00 |
| |
| 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 | 102.00 | | | 102.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 700.00 | | | 700.00 |
ST Other accounts | 237.00 | | | 237.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 102.00 | | | 102.00 |
YY Amount of VAT collected | 2 400.00 | | | 2 400.00 |
YZ Total deductible VAT on goods and services | 290.00 | | | 290.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 937.00 | | | 937.00 |
