| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 065.00 | 2 065.00 | | 2 065.00 |
AH Goodwill | 125 000.00 | | 125 000.00 | 125 000.00 |
AT Other tangible assets | 84 675.00 | 84 675.00 | | 84 675.00 |
BH Other financial assets | 5 519.00 | | 5 519.00 | 5 519.00 |
BJ TOTAL (I) | 217 259.00 | 86 740.00 | 130 519.00 | 217 259.00 |
BT Goods | 109 523.00 | | 109 523.00 | 109 523.00 |
BZ Other receivables | 3 488.00 | | 3 488.00 | 3 488.00 |
CF Cash and cash equivalents | 13 720.00 | | 13 720.00 | 13 720.00 |
CJ TOTAL (II) | 126 732.00 | | 126 732.00 | 126 732.00 |
CO Grand total (0 to V) | 343 990.00 | 86 740.00 | 257 251.00 | 343 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 30 010.00 | | | 30 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 262.00 | | | 2 262.00 |
DL TOTAL (I) | 41 071.00 | | | 41 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 703.00 | | | 193 703.00 |
DX Trade payables and related accounts | 18 447.00 | | | 18 447.00 |
DY Tax and social security liabilities | 4 030.00 | | | 4 030.00 |
EC TOTAL (IV) | 216 179.00 | | | 216 179.00 |
EE Grand total (I to V) | 257 251.00 | | | 257 251.00 |
EG Accrued income and payables due within one year | 216 179.00 | | | 216 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 95 243.00 | | 95 243.00 | 95 243.00 |
FJ Net sales | 95 243.00 | | 95 243.00 | 95 243.00 |
FQ Other income | | | 30 644.00 | |
FR Total operating income (I) | | | 125 887.00 | |
FS Purchases of goods (including customs duties) | | | 44 052.00 | |
FT Inventory change (goods) | | | -6 702.00 | |
FW Other purchases and external expenses | | | 50 884.00 | |
FX Taxes, duties, and similar payments | | | 1 118.00 | |
FY Salaries and Wages | | | 25 366.00 | |
FZ Social Security Contributions | | | 8 242.00 | |
GE Other Expenses | | | 1 115.00 | |
GF Total Operating Expenses (II) | | | 124 075.00 | |
GG - OPERATING RESULT (I - II) | | | 1 811.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -459.00 | | | -459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 887.00 | | | 125 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 625.00 | | | 123 625.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 262.00 | | | 2 262.00 |
| |
| 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 | 217 259.00 | | | 217 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 519.00 | |
I4 DECREASES Grand Total | | | 217 259.00 | |
IO DECREASES Total including other intangible assets | | | 127 065.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 675.00 | |
KD ACQUISITIONS Total including other intangible assets | 127 065.00 | | | 127 065.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 675.00 | | | 84 675.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 519.00 | | | 5 519.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 86 740.00 | | | 86 740.00 |
PE DEPRECIATION Total including other intangible assets | 2 065.00 | | | 2 065.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 84 675.00 | | | 84 675.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 193 703.00 | 193 703.00 | | 193 703.00 |
8B Suppliers and Related Accounts | 18 447.00 | 18 447.00 | | 18 447.00 |
8D Social Security and Other Social Organizations | 2 018.00 | 2 018.00 | | 2 018.00 |
UT Other financial assets | 5 519.00 | | | 5 519.00 |
VB VAT | 3 029.00 | | | 3 029.00 |
VM Income taxes | 459.00 | | | 459.00 |
VQ Other Taxes, Duties, and Similar Debts | 142.00 | 142.00 | | 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 007.00 | 3 488.00 | 5 519.00 | 9 007.00 |
VW VAT | 1 870.00 | 1 870.00 | | 1 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 216 179.00 | 216 179.00 | | 216 179.00 |
| |
| 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 | 173.00 | | | 173.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 48.00 | | | 48.00 |
ST Other accounts | 20 851.00 | | | 20 851.00 |
XQ Rental, rental and co-ownership charges | 29 985.00 | | | 29 985.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 945.00 | | | 945.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 118.00 | | | 1 118.00 |
YY Amount of VAT collected | 19 049.00 | | | 19 049.00 |
YZ Total deductible VAT on goods and services | 15 164.00 | | | 15 164.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 884.00 | | | 50 884.00 |
