| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 31 702.00 | 30 435.00 | 1 267.00 | 31 702.00 |
BH Other financial assets | 1 379.00 | | 1 379.00 | 1 379.00 |
BJ TOTAL (I) | 83 343.00 | 30 435.00 | 52 908.00 | 83 343.00 |
BX Customers and related accounts | 1 680.00 | | 1 680.00 | 1 680.00 |
BZ Other receivables | 3 148.00 | | 3 148.00 | 3 148.00 |
CF Cash and cash equivalents | 33 287.00 | | 33 287.00 | 33 287.00 |
CH Prepaid expenses | 442.00 | | 442.00 | 442.00 |
CJ TOTAL (II) | 38 557.00 | | 38 557.00 | 38 557.00 |
CO Grand total (0 to V) | 121 900.00 | 30 435.00 | 91 465.00 | 121 900.00 |
CP Shares due in less than one year | 1 379.00 | | | 1 379.00 |
CU Other investments | 262.00 | | 262.00 | 262.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 9 101.00 | 5 804.00 | | 9 101.00 |
DH Retained earnings | -38 347.00 | -45 405.00 | | -38 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 769.00 | 10 355.00 | | 4 769.00 |
DL TOTAL (I) | -13 477.00 | -18 246.00 | | -13 477.00 |
DX Trade payables and related accounts | 1 510.00 | 12 679.00 | | 1 510.00 |
DY Tax and social security liabilities | 22 386.00 | 25 773.00 | | 22 386.00 |
EA Other liabilities | 81 046.00 | 81 046.00 | | 81 046.00 |
EC TOTAL (IV) | 104 942.00 | 119 498.00 | | 104 942.00 |
EE Grand total (I to V) | 91 465.00 | 101 251.00 | | 91 465.00 |
EG Accrued income and payables due within one year | 104 942.00 | 119 498.00 | | 104 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 600.00 | | 100 600.00 | 100 600.00 |
FJ Net sales | 100 600.00 | | 100 600.00 | 100 600.00 |
FR Total operating income (I) | | | 100 600.00 | |
FW Other purchases and external expenses | | | 30 596.00 | |
FX Taxes, duties, and similar payments | | | 1 748.00 | |
FY Salaries and Wages | | | 50 367.00 | |
FZ Social Security Contributions | | | 12 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 411.00 | |
GF Total Operating Expenses (II) | | | 95 831.00 | |
GG - OPERATING RESULT (I - II) | | | 4 769.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2 990.00 | | |
HH Total exceptional expenses (VIII) | | 2 990.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 990.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 600.00 | 110 469.00 | | 100 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 831.00 | 100 114.00 | | 95 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 769.00 | 10 355.00 | | 4 769.00 |
HP References: Equipment leasing | 1 259.00 | | | 1 259.00 |
| |
| 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 | 83 343.00 | | | 83 343.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 641.00 | |
I4 DECREASES Grand Total | | | 83 343.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 702.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 702.00 | | | 31 702.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 641.00 | | | 1 641.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 024.00 | 411.00 | | 30 024.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 024.00 | 411.00 | | 30 024.00 |
| |
| 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 | 1 510.00 | 1 510.00 | | 1 510.00 |
8C Staff and Related Accounts | 10 527.00 | 10 527.00 | | 10 527.00 |
8D Social Security and Other Social Organizations | 8 421.00 | 8 421.00 | | 8 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 046.00 | 81 046.00 | | 81 046.00 |
UT Other financial assets | 1 379.00 | 1 379.00 | | 1 379.00 |
UX Other trade receivables | 1 680.00 | | | 1 680.00 |
VB VAT | 194.00 | | | 194.00 |
VM Income taxes | 2 954.00 | | | 2 954.00 |
VQ Other Taxes, Duties, and Similar Debts | 660.00 | 660.00 | | 660.00 |
VS Prepaid expenses | 442.00 | | | 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 649.00 | 6 649.00 | | 6 649.00 |
VW VAT | 2 778.00 | 2 778.00 | | 2 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 942.00 | 104 942.00 | | 104 942.00 |
| |
| 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 | 936.00 | 366.00 | | 936.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 343.00 | 4 406.00 | | 5 343.00 |
ST Other accounts | 10 780.00 | 8 791.00 | | 10 780.00 |
XQ Rental, rental and co-ownership charges | 8 509.00 | 8 464.00 | | 8 509.00 |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YQ Equipment leasing commitment | 1 259.00 | 2 938.00 | | 1 259.00 |
YU External personnel | 5 964.00 | 8 946.00 | | 5 964.00 |
YW Business tax | 812.00 | 797.00 | | 812.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 748.00 | 1 163.00 | | 1 748.00 |
YY Amount of VAT collected | 20 120.00 | 27 112.00 | | 20 120.00 |
YZ Total deductible VAT on goods and services | 8 282.00 | 4 198.00 | | 8 282.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 596.00 | 30 607.00 | | 30 596.00 |
