| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 37 000.00 | | 37 000.00 | 37 000.00 |
AR Technical installations, industrial equipment and tools | 500.00 | 302.00 | 198.00 | 500.00 |
AT Other tangible assets | 2 500.00 | 1 507.00 | 993.00 | 2 500.00 |
BJ TOTAL (I) | 43 000.00 | 1 809.00 | 41 191.00 | 43 000.00 |
BZ Other receivables | 1 023.00 | | 1 023.00 | 1 023.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 023.00 | | 1 023.00 | 1 023.00 |
CO Grand total (0 to V) | 44 023.00 | 1 809.00 | 42 214.00 | 44 023.00 |
CU Other investments | 3 000.00 | | 3 000.00 | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 7 878.00 | 122.00 | | 7 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 795.00 | 7 756.00 | | 1 795.00 |
DL TOTAL (I) | 12 973.00 | 11 178.00 | | 12 973.00 |
DU Loans and Debts from Credit Institutions (3) | 11 835.00 | 12 604.00 | | 11 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 589.00 | 14 504.00 | | 13 589.00 |
DX Trade payables and related accounts | 599.00 | 3 287.00 | | 599.00 |
DY Tax and social security liabilities | | 1 369.00 | | |
EA Other liabilities | 3 218.00 | 3 935.00 | | 3 218.00 |
EC TOTAL (IV) | 29 241.00 | 35 699.00 | | 29 241.00 |
EE Grand total (I to V) | 42 214.00 | 46 877.00 | | 42 214.00 |
EG Accrued income and payables due within one year | 29 241.00 | 35 699.00 | | 29 241.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 222.00 | | | 3 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 456.00 | | 113 456.00 | 113 456.00 |
FJ Net sales | 113 456.00 | | 113 456.00 | 113 456.00 |
FO Operating subsidies | | | 490.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 113 946.00 | |
FU Purchases of raw materials and other supplies | | | 1 518.00 | |
FW Other purchases and external expenses | | | 59 625.00 | |
FX Taxes, duties, and similar payments | | | 3 061.00 | |
FY Salaries and Wages | | | 32 500.00 | |
FZ Social Security Contributions | | | 14 491.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 600.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 111 855.00 | |
GG - OPERATING RESULT (I - II) | | | 2 091.00 | |
GR Interest and similar expenses | | | 438.00 | |
GU Total financial expenses (VI) | | | 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 14 491.00 | 9 862.00 | | 14 491.00 |
HK Income tax | -142.00 | 1 369.00 | | -142.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 946.00 | 114 006.00 | | 113 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 151.00 | 106 250.00 | | 112 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 795.00 | 7 756.00 | | 1 795.00 |
| |
| 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 | 43 000.00 | | | 43 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 43 000.00 | |
IO DECREASES Total including other intangible assets | | | 37 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 37 000.00 | | | 37 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 209.00 | 600.00 | | 1 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 209.00 | 600.00 | | 1 209.00 |
| |
| 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 | 599.00 | 599.00 | | 599.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 218.00 | 3 218.00 | | 3 218.00 |
VG Loans with a maturity of up to one year at origin | 11 835.00 | 11 835.00 | | 11 835.00 |
VI Group and Associates | 13 589.00 | 13 589.00 | | 13 589.00 |
VJ Loans taken out during the year | 326.00 | | | 326.00 |
VK Loans repaid during the year | 4 316.00 | | | 4 316.00 |
VM Income taxes | 142.00 | | | 142.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 881.00 | | | 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 023.00 | 1 023.00 | | 1 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 241.00 | 29 241.00 | | 29 241.00 |
| |
| 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 | 2 723.00 | 2 186.00 | | 2 723.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 451.00 | 3 852.00 | | 2 451.00 |
ST Other accounts | 35 829.00 | 35 848.00 | | 35 829.00 |
XQ Rental, rental and co-ownership charges | 19 150.00 | 17 762.00 | | 19 150.00 |
YT Subcontracting | 2 195.00 | | | 2 195.00 |
YW Business tax | 338.00 | 335.00 | | 338.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 061.00 | 2 521.00 | | 3 061.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 59 625.00 | 57 461.00 | | 59 625.00 |
