| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 49 285.00 | | 49 285.00 | 49 285.00 |
BJ TOTAL (I) | 260 690.00 | | 260 690.00 | 260 690.00 |
BZ Other receivables | 7.00 | | 7.00 | 7.00 |
CF Cash and cash equivalents | 53 934.00 | | 53 934.00 | 53 934.00 |
CJ TOTAL (II) | 53 941.00 | | 53 941.00 | 53 941.00 |
CO Grand total (0 to V) | 314 631.00 | | 314 631.00 | 314 631.00 |
CU Other investments | 211 406.00 | | 211 406.00 | 211 406.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 254 118.00 | | | 254 118.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 719.00 | | | 1 719.00 |
DL TOTAL (I) | 264 087.00 | | | 264 087.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 544.00 | | | 50 544.00 |
EC TOTAL (IV) | 50 544.00 | | | 50 544.00 |
EE Grand total (I to V) | 314 631.00 | | | 314 631.00 |
EG Accrued income and payables due within one year | 50 544.00 | | | 50 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 97.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GF Total Operating Expenses (II) | | | 245.00 | |
GG - OPERATING RESULT (I - II) | | | -245.00 | |
GN Positive exchange differences | | | 1 963.00 | |
GP Total financial income (V) | | | 1 963.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 963.00 | | | 1 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245.00 | | | 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 719.00 | | | 1 719.00 |
| |
| 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 | 260 690.00 | | | 260 690.00 |
I3 DECREASES Total Financial Fixed Assets | | | 211 406.00 | |
I4 DECREASES Grand Total | | | 260 690.00 | |
IO DECREASES Total including other intangible assets | | | 49 285.00 | |
KD ACQUISITIONS Total including other intangible assets | 49 285.00 | | | 49 285.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 211 406.00 | | | 211 406.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 7.00 | | | 7.00 |
VI Group and Associates | 50 544.00 | 50 544.00 | | 50 544.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7.00 | 7.00 | | 7.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 544.00 | 50 544.00 | | 50 544.00 |
| |
| 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) | 96.00 | | | 96.00 |
ST Other accounts | 2.00 | | | 2.00 |
YW Business tax | 147.00 | | | 147.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 147.00 | | | 147.00 |
YZ Total deductible VAT on goods and services | 7.00 | | | 7.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 97.00 | | | 97.00 |
