| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 106 714.00 | | 106 714.00 | 106 714.00 |
AR Technical installations, industrial equipment and tools | 39 070.00 | 38 409.00 | 661.00 | 39 070.00 |
AT Other tangible assets | 20 942.00 | 20 652.00 | 290.00 | 20 942.00 |
BH Other financial assets | 4 350.00 | | 4 350.00 | 4 350.00 |
BJ TOTAL (I) | 171 077.00 | 59 060.00 | 112 016.00 | 171 077.00 |
BZ Other receivables | 301.00 | | 301.00 | 301.00 |
CF Cash and cash equivalents | 174.00 | | 174.00 | 174.00 |
CJ TOTAL (II) | 475.00 | | 475.00 | 475.00 |
CO Grand total (0 to V) | 171 551.00 | 59 060.00 | 112 491.00 | 171 551.00 |
| |
| 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 |
DG Other reserves | 68 811.00 | | | 68 811.00 |
DH Retained earnings | -4 711.00 | | | -4 711.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 161.00 | | | -1 161.00 |
DL TOTAL (I) | 71 739.00 | | | 71 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 183.00 | | | 40 183.00 |
DX Trade payables and related accounts | 268.00 | | | 268.00 |
DY Tax and social security liabilities | 301.00 | | | 301.00 |
EC TOTAL (IV) | 40 752.00 | | | 40 752.00 |
EE Grand total (I to V) | 112 491.00 | | | 112 491.00 |
EG Accrued income and payables due within one year | 569.00 | | | 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 471.00 | |
FX Taxes, duties, and similar payments | | | 349.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 630.00 | |
GF Total Operating Expenses (II) | | | 1 450.00 | |
GG - OPERATING RESULT (I - II) | | | -1 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 301.00 | | | 301.00 |
HD Total exceptional income (VII) | 301.00 | | | 301.00 |
HE Exceptional expenses on management operations | 12.00 | | | 12.00 |
HH Total exceptional expenses (VIII) | 12.00 | | | 12.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 289.00 | | | 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301.00 | | | 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 462.00 | | | 1 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 161.00 | | | -1 161.00 |
| |
| 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 | 171 077.00 | | | 171 077.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 350.00 | |
I4 DECREASES Grand Total | | | 171 077.00 | |
IO DECREASES Total including other intangible assets | | | 106 714.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 012.00 | |
KD ACQUISITIONS Total including other intangible assets | 106 714.00 | | | 106 714.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 012.00 | | | 60 012.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 350.00 | | | 4 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 430.00 | 630.00 | | 58 430.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 430.00 | 630.00 | | 58 430.00 |
| |
| 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 | 268.00 | 268.00 | | 268.00 |
UT Other financial assets | 4 350.00 | 4 350.00 | | 4 350.00 |
VI Group and Associates | 40 183.00 | 40 183.00 | | 40 183.00 |
VN Other taxes, similar payments | 301.00 | | | 301.00 |
VQ Other Taxes, Duties, and Similar Debts | 301.00 | 301.00 | | 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 651.00 | 4 651.00 | | 4 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 752.00 | 40 752.00 | | 40 752.00 |
| |
| 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 | 48.00 | | | 48.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 44.00 | | | 44.00 |
ST Other accounts | 427.00 | | | 427.00 |
YW Business tax | 301.00 | | | 301.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 349.00 | | | 349.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 471.00 | | | 471.00 |
