| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 76 225.00 | | 76 225.00 | 76 225.00 |
AR Technical installations, industrial equipment and tools | 3 483.00 | 3 483.00 | | 3 483.00 |
AT Other tangible assets | 2 977.00 | 2 977.00 | | 2 977.00 |
BJ TOTAL (I) | 82 685.00 | 6 460.00 | 76 225.00 | 82 685.00 |
CF Cash and cash equivalents | 114.00 | | 114.00 | 114.00 |
CJ TOTAL (II) | 114.00 | | 114.00 | 114.00 |
CO Grand total (0 to V) | 82 799.00 | 6 460.00 | 76 339.00 | 82 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 274.00 | 47 274.00 | | 47 274.00 |
DH Retained earnings | 18 909.00 | 448.00 | | 18 909.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 161.00 | 18 461.00 | | 6 161.00 |
DL TOTAL (I) | 72 343.00 | 66 183.00 | | 72 343.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 908.00 | 6 858.00 | | 2 908.00 |
DY Tax and social security liabilities | 1 087.00 | 3 284.00 | | 1 087.00 |
EC TOTAL (IV) | 3 995.00 | 10 142.00 | | 3 995.00 |
EE Grand total (I to V) | 76 339.00 | 76 325.00 | | 76 339.00 |
EG Accrued income and payables due within one year | 3 995.00 | 10 142.00 | | 3 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 500.00 | | 15 500.00 | 15 500.00 |
FJ Net sales | 15 500.00 | | 15 500.00 | 15 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 15 501.00 | |
FW Other purchases and external expenses | | | 7 749.00 | |
FX Taxes, duties, and similar payments | | | 504.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 253.00 | |
GG - OPERATING RESULT (I - II) | | | 7 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 150.00 | | |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -150.00 | | |
HK Income tax | 1 087.00 | 3 284.00 | | 1 087.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 501.00 | 30 750.00 | | 15 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 340.00 | 12 289.00 | | 9 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 161.00 | 18 461.00 | | 6 161.00 |
| |
| 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 | 82 685.00 | | | 82 685.00 |
I4 DECREASES Grand Total | | | 82 685.00 | |
IO DECREASES Total including other intangible assets | | | 76 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 460.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 225.00 | | | 76 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 460.00 | | | 6 460.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 460.00 | | | 6 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 460.00 | | | 6 460.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 087.00 | 1 087.00 | | 1 087.00 |
VI Group and Associates | 2 908.00 | 2 908.00 | | 2 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 995.00 | 3 995.00 | | 3 995.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | 48.00 | | 43.00 |
ST Other accounts | 4 106.00 | 4 500.00 | | 4 106.00 |
XQ Rental, rental and co-ownership charges | 3 600.00 | 3 600.00 | | 3 600.00 |
YW Business tax | 504.00 | 636.00 | | 504.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 504.00 | 636.00 | | 504.00 |
YY Amount of VAT collected | 3 100.00 | 9 678.00 | | 3 100.00 |
YZ Total deductible VAT on goods and services | 18.00 | | | 18.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 749.00 | 8 147.00 | | 7 749.00 |
