| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 120 000.00 | | 120 000.00 | 120 000.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 3 889.00 | 6 111.00 | 10 000.00 |
BH Other financial assets | 1 939.00 | | 1 939.00 | 1 939.00 |
BJ TOTAL (I) | 131 939.00 | 3 889.00 | 128 050.00 | 131 939.00 |
BZ Other receivables | 5 697.00 | | 5 697.00 | 5 697.00 |
CF Cash and cash equivalents | 4 011.00 | | 4 011.00 | 4 011.00 |
CJ TOTAL (II) | 9 708.00 | | 9 708.00 | 9 708.00 |
CO Grand total (0 to V) | 141 647.00 | 3 889.00 | 137 759.00 | 141 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -25 616.00 | | | -25 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 503.00 | -25 616.00 | | 12 503.00 |
DL TOTAL (I) | -12 113.00 | -24 616.00 | | -12 113.00 |
DU Loans and Debts from Credit Institutions (3) | 74 333.00 | 87 878.00 | | 74 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 500.00 | 57 500.00 | | 57 500.00 |
DX Trade payables and related accounts | 1 386.00 | 1 373.00 | | 1 386.00 |
DY Tax and social security liabilities | 16 653.00 | 23 728.00 | | 16 653.00 |
EC TOTAL (IV) | 149 872.00 | 170 479.00 | | 149 872.00 |
EE Grand total (I to V) | 137 759.00 | 145 863.00 | | 137 759.00 |
EG Accrued income and payables due within one year | 87 847.00 | 96 146.00 | | 87 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 437.00 | | 193 437.00 | 193 437.00 |
FJ Net sales | 193 437.00 | | 193 437.00 | 193 437.00 |
FR Total operating income (I) | | | 193 437.00 | |
FW Other purchases and external expenses | | | 53 024.00 | |
FX Taxes, duties, and similar payments | | | 2 567.00 | |
FY Salaries and Wages | | | 95 130.00 | |
FZ Social Security Contributions | | | 25 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 178 052.00 | |
GG - OPERATING RESULT (I - II) | | | 15 385.00 | |
GR Interest and similar expenses | | | 2 882.00 | |
GU Total financial expenses (VI) | | | 2 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 2.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 2.00 | | 2.00 |
HE Exceptional expenses on management operations | 1.00 | 8.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 8.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | -6.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 439.00 | 167 425.00 | | 193 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 936.00 | 193 041.00 | | 180 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 503.00 | -25 616.00 | | 12 503.00 |
| |
| 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 | 131 939.00 | | | 131 939.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 939.00 | |
I4 DECREASES Grand Total | | | 131 939.00 | |
IO DECREASES Total including other intangible assets | | | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 000.00 | | | 120 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 000.00 | | | 10 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 939.00 | | | 1 939.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 889.00 | 2 000.00 | | 1 889.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 889.00 | 2 000.00 | | 1 889.00 |
| |
| 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 | 1 386.00 | 1 386.00 | | 1 386.00 |
8C Staff and Related Accounts | 2 140.00 | 2 140.00 | | 2 140.00 |
8D Social Security and Other Social Organizations | 12 474.00 | 12 474.00 | | 12 474.00 |
UT Other financial assets | 1 939.00 | | | 1 939.00 |
VB VAT | 128.00 | | | 128.00 |
VH Loans with a maturity of more than one year at origin | 74 333.00 | 12 308.00 | 62 025.00 | 74 333.00 |
VI Group and Associates | 57 500.00 | 57 500.00 | | 57 500.00 |
VK Loans repaid during the year | 13 540.00 | | | 13 540.00 |
VM Income taxes | 5 569.00 | | | 5 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 636.00 | 5 697.00 | 1 939.00 | 7 636.00 |
VW VAT | 2 039.00 | 2 039.00 | | 2 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 872.00 | 87 847.00 | 62 025.00 | 149 872.00 |
| |
| 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 | 2 178.00 | 3 841.00 | | 2 178.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 105.00 | 2 365.00 | | 3 105.00 |
ST Other accounts | 18 891.00 | 22 821.00 | | 18 891.00 |
XQ Rental, rental and co-ownership charges | 29 828.00 | 26 128.00 | | 29 828.00 |
YP Average staff number | 4.00 | 4.00 | | 4.00 |
YV Retrocessions of fees, commissions and brokerage | 1 200.00 | 5 992.00 | | 1 200.00 |
YW Business tax | 389.00 | | | 389.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 567.00 | 3 841.00 | | 2 567.00 |
YY Amount of VAT collected | 38 687.00 | 33 485.00 | | 38 687.00 |
YZ Total deductible VAT on goods and services | 8 416.00 | 10 664.00 | | 8 416.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 53 024.00 | 57 306.00 | | 53 024.00 |
