| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 170 000.00 | | 170 000.00 | 170 000.00 |
AT Other tangible assets | 58 875.00 | 46 225.00 | 12 649.00 | 58 875.00 |
BH Other financial assets | 13 858.00 | | 13 858.00 | 13 858.00 |
BJ TOTAL (I) | 242 733.00 | 46 225.00 | 196 508.00 | 242 733.00 |
BT Goods | 26 407.00 | | 26 407.00 | 26 407.00 |
BZ Other receivables | 884.00 | | 884.00 | 884.00 |
CF Cash and cash equivalents | 33 283.00 | | 33 283.00 | 33 283.00 |
CJ TOTAL (II) | 60 574.00 | | 60 574.00 | 60 574.00 |
CO Grand total (0 to V) | 303 308.00 | 46 225.00 | 257 082.00 | 303 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 56 988.00 | | | 56 988.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 211.00 | | | -4 211.00 |
DL TOTAL (I) | 61 026.00 | | | 61 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 177 862.00 | | | 177 862.00 |
DX Trade payables and related accounts | 10 173.00 | | | 10 173.00 |
DY Tax and social security liabilities | 8 020.00 | | | 8 020.00 |
EC TOTAL (IV) | 196 056.00 | | | 196 056.00 |
EE Grand total (I to V) | 257 082.00 | | | 257 082.00 |
EG Accrued income and payables due within one year | 196 056.00 | | | 196 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 141 314.00 | | 141 314.00 | 141 314.00 |
FJ Net sales | 141 314.00 | | 141 314.00 | 141 314.00 |
FO Operating subsidies | | | 2 000.00 | |
FR Total operating income (I) | | | 143 314.00 | |
FS Purchases of goods (including customs duties) | | | 68 715.00 | |
FT Inventory change (goods) | | | 8 781.00 | |
FW Other purchases and external expenses | | | 44 158.00 | |
FX Taxes, duties, and similar payments | | | 2 327.00 | |
FY Salaries and Wages | | | 12 574.00 | |
FZ Social Security Contributions | | | 4 671.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 122.00 | |
GF Total Operating Expenses (II) | | | 147 351.00 | |
GG - OPERATING RESULT (I - II) | | | -4 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 4 320.00 | | | 4 320.00 |
HE Exceptional expenses on management operations | 526.00 | | | 526.00 |
HH Total exceptional expenses (VIII) | 526.00 | | | 526.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -526.00 | | | -526.00 |
HK Income tax | -352.00 | | | -352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 314.00 | | | 143 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 526.00 | | | 147 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 211.00 | | | -4 211.00 |
| |
| 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 | 242 733.00 | | | 242 733.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 858.00 | |
I4 DECREASES Grand Total | | | 242 733.00 | |
IO DECREASES Total including other intangible assets | | | 170 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 875.00 | |
KD ACQUISITIONS Total including other intangible assets | 170 000.00 | | | 170 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 875.00 | | | 58 875.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 858.00 | | | 13 858.00 |
| |
| 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 | 10 173.00 | 10 173.00 | | 10 173.00 |
8C Staff and Related Accounts | 530.00 | 530.00 | | 530.00 |
8D Social Security and Other Social Organizations | 3 136.00 | 3 136.00 | | 3 136.00 |
UT Other financial assets | 13 858.00 | | | 13 858.00 |
VB VAT | 74.00 | | | 74.00 |
VI Group and Associates | 177 862.00 | 177 862.00 | | 177 862.00 |
VM Income taxes | 810.00 | | | 810.00 |
VQ Other Taxes, Duties, and Similar Debts | 93.00 | 93.00 | | 93.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 742.00 | 884.00 | 13 858.00 | 14 742.00 |
VW VAT | 4 259.00 | 4 259.00 | | 4 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 056.00 | 196 056.00 | | 196 056.00 |
| |
| 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 | 1 307.00 | | | 1 307.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 581.00 | | | 5 581.00 |
ST Other accounts | 5 977.00 | | | 5 977.00 |
XQ Rental, rental and co-ownership charges | 32 599.00 | | | 32 599.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 1 020.00 | | | 1 020.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 327.00 | | | 2 327.00 |
YY Amount of VAT collected | 28 263.00 | | | 28 263.00 |
YZ Total deductible VAT on goods and services | 11 046.00 | | | 11 046.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 158.00 | | | 44 158.00 |
