| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 797.00 | | 1 797.00 | 1 797.00 |
AT Other tangible assets | 973.00 | 973.00 | | 973.00 |
BJ TOTAL (I) | 2 770.00 | 973.00 | 1 797.00 | 2 770.00 |
BZ Other receivables | 6 793.00 | | 6 793.00 | 6 793.00 |
CF Cash and cash equivalents | 593.00 | | 593.00 | 593.00 |
CJ TOTAL (II) | 7 386.00 | | 7 386.00 | 7 386.00 |
CO Grand total (0 to V) | 10 156.00 | 973.00 | 9 183.00 | 10 156.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | -3 960.00 | | | -3 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 108.00 | | | 2 108.00 |
DL TOTAL (I) | 6 534.00 | | | 6 534.00 |
DX Trade payables and related accounts | 2 650.00 | | | 2 650.00 |
EC TOTAL (IV) | 2 650.00 | | | 2 650.00 |
EE Grand total (I to V) | 9 183.00 | | | 9 183.00 |
EG Accrued income and payables due within one year | 2 650.00 | | | 2 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 708.00 | | 19 708.00 | 19 708.00 |
FJ Net sales | 19 708.00 | | 19 708.00 | 19 708.00 |
FR Total operating income (I) | | | 19 708.00 | |
FW Other purchases and external expenses | | | 17 365.00 | |
FX Taxes, duties, and similar payments | | | 235.00 | |
GF Total Operating Expenses (II) | | | 17 600.00 | |
GG - OPERATING RESULT (I - II) | | | 2 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 708.00 | | | 19 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 600.00 | | | 17 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 108.00 | | | 2 108.00 |
| |
| 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 | 2 770.00 | | | 2 770.00 |
I4 DECREASES Grand Total | | | 2 770.00 | |
IO DECREASES Total including other intangible assets | | | 1 797.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 973.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 797.00 | | | 1 797.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 973.00 | | | 973.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 973.00 | | | 973.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 973.00 | | | 973.00 |
| |
| 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 | 2 650.00 | 2 650.00 | | 2 650.00 |
VC Group and associates | 6 793.00 | | | 6 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 793.00 | 6 793.00 | | 6 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 650.00 | 2 650.00 | | 2 650.00 |
| |
| 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) | 2 695.00 | | | 2 695.00 |
ST Other accounts | 1 670.00 | | | 1 670.00 |
YT Subcontracting | 13 000.00 | | | 13 000.00 |
YW Business tax | 235.00 | | | 235.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 235.00 | | | 235.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 365.00 | | | 17 365.00 |
