| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AP Buildings | 30 227.00 | 7 359.00 | 22 868.00 | 30 227.00 |
AR Technical installations, industrial equipment and tools | 8 896.00 | 7 778.00 | 1 118.00 | 8 896.00 |
AT Other tangible assets | 49 692.00 | 33 652.00 | 16 040.00 | 49 692.00 |
BJ TOTAL (I) | 103 817.00 | 48 790.00 | 55 026.00 | 103 817.00 |
BX Customers and related accounts | 13 954.00 | | 13 954.00 | 13 954.00 |
BZ Other receivables | 879.00 | | 879.00 | 879.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 42 939.00 | | 42 939.00 | 42 939.00 |
CJ TOTAL (II) | 77 773.00 | | 77 773.00 | 77 773.00 |
CO Grand total (0 to V) | 181 590.00 | 48 790.00 | 132 800.00 | 181 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DB Share, merger, contribution premiums, etc. | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DH Retained earnings | 19 722.00 | | | 19 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 949.00 | | | 4 949.00 |
DL TOTAL (I) | 120 171.00 | | | 120 171.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37.00 | | | 37.00 |
DX Trade payables and related accounts | 413.00 | | | 413.00 |
DY Tax and social security liabilities | 12 176.00 | | | 12 176.00 |
EC TOTAL (IV) | 12 628.00 | | | 12 628.00 |
EE Grand total (I to V) | 132 800.00 | | | 132 800.00 |
EG Accrued income and payables due within one year | 12 628.00 | | | 12 628.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 391.00 | | 42 391.00 | 42 391.00 |
FJ Net sales | 42 391.00 | | 42 391.00 | 42 391.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 42 394.00 | |
FU Purchases of raw materials and other supplies | | | 1 078.00 | |
FW Other purchases and external expenses | | | 10 764.00 | |
FX Taxes, duties, and similar payments | | | 2 168.00 | |
FY Salaries and Wages | | | 13 306.00 | |
FZ Social Security Contributions | | | 4 458.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 155.00 | |
GF Total Operating Expenses (II) | | | 37 932.00 | |
GG - OPERATING RESULT (I - II) | | | 4 462.00 | |
GK Income from other securities and fixed asset receivables | | | 487.00 | |
GP Total financial income (V) | | | 487.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 487.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 881.00 | | | 42 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 932.00 | | | 37 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 949.00 | | | 4 949.00 |
| |
| 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 | 103 817.00 | | | 103 817.00 |
I4 DECREASES Grand Total | | | 103 817.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 817.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 817.00 | | | 88 817.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 635.00 | 6 155.00 | | 42 635.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 635.00 | 6 155.00 | | 42 635.00 |
| |
| 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 | 413.00 | 413.00 | | 413.00 |
8C Staff and Related Accounts | 2 528.00 | 2 528.00 | | 2 528.00 |
8D Social Security and Other Social Organizations | 6 456.00 | 6 456.00 | | 6 456.00 |
UX Other trade receivables | 13 954.00 | | | 13 954.00 |
VB VAT | 81.00 | | | 81.00 |
VI Group and Associates | 37.00 | 37.00 | | 37.00 |
VM Income taxes | 798.00 | | | 798.00 |
VQ Other Taxes, Duties, and Similar Debts | 163.00 | 163.00 | | 163.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 834.00 | 14 834.00 | | 14 834.00 |
VW VAT | 3 028.00 | 3 028.00 | | 3 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 628.00 | 12 628.00 | | 12 628.00 |
| |
| 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 | 1 290.00 | | | 1 290.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 610.00 | | | 4 610.00 |
ST Other accounts | 6 154.00 | | | 6 154.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 878.00 | | | 878.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 168.00 | | | 2 168.00 |
YY Amount of VAT collected | 8 468.00 | | | 8 468.00 |
YZ Total deductible VAT on goods and services | 1 699.00 | | | 1 699.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 764.00 | | | 10 764.00 |
