| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 312.00 | 312.00 | | 312.00 |
AH Goodwill | 34 000.00 | | 34 000.00 | 34 000.00 |
AT Other tangible assets | 214.00 | 214.00 | | 214.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 35 525.00 | 525.00 | 35 000.00 | 35 525.00 |
BX Customers and related accounts | 17 425.00 | | 17 425.00 | 17 425.00 |
BZ Other receivables | 4 199.00 | | 4 199.00 | 4 199.00 |
CF Cash and cash equivalents | 8 464.00 | | 8 464.00 | 8 464.00 |
CH Prepaid expenses | 1 570.00 | | 1 570.00 | 1 570.00 |
CJ TOTAL (II) | 31 659.00 | | 31 659.00 | 31 659.00 |
CO Grand total (0 to V) | 67 184.00 | 525.00 | 66 659.00 | 67 184.00 |
| |
| 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 | 114.00 | | | 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 389.00 | | | 27 389.00 |
DL TOTAL (I) | 36 302.00 | | | 36 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 213.00 | | | 5 213.00 |
DX Trade payables and related accounts | 10 787.00 | | | 10 787.00 |
DY Tax and social security liabilities | 9 413.00 | | | 9 413.00 |
EA Other liabilities | 4 943.00 | | | 4 943.00 |
EC TOTAL (IV) | 30 357.00 | | | 30 357.00 |
EE Grand total (I to V) | 66 659.00 | | | 66 659.00 |
EG Accrued income and payables due within one year | 30 357.00 | | | 30 357.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 820.00 | | 191 820.00 | 191 820.00 |
FJ Net sales | 191 820.00 | | 191 820.00 | 191 820.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 734.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 192 558.00 | |
FW Other purchases and external expenses | | | 144 882.00 | |
FX Taxes, duties, and similar payments | | | 5 350.00 | |
FZ Social Security Contributions | | | 9 587.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 159 822.00 | |
GG - OPERATING RESULT (I - II) | | | 32 737.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 734.00 | | | 734.00 |
A2 TOTAL ASSETS | 9 587.00 | | | 9 587.00 |
HE Exceptional expenses on management operations | 170.00 | | | 170.00 |
HH Total exceptional expenses (VIII) | 170.00 | | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | | | -170.00 |
HK Income tax | 5 176.00 | | | 5 176.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 558.00 | | | 192 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 170.00 | | | 165 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 389.00 | | | 27 389.00 |
| |
| 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 | 35 525.00 | | | 35 525.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 312.00 | | | 312.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 35 525.00 | |
IN DECREASES Start-up, development, or research expenses | | | 312.00 | |
IO DECREASES Total including other intangible assets | | | 34 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 214.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 000.00 | | | 34 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 214.00 | | | 214.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 525.00 | | | 525.00 |
CY DEPRECIATION Start-up, development, or research expenses | 312.00 | | | 312.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 214.00 | | | 214.00 |
| |
| 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 | 10 787.00 | 10 787.00 | | 10 787.00 |
8E Income Taxes | 3 805.00 | 3 805.00 | | 3 805.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 943.00 | 4 943.00 | | 4 943.00 |
UT Other financial assets | 1 000.00 | | | 1 000.00 |
UX Other trade receivables | 17 425.00 | | | 17 425.00 |
VB VAT | 1 588.00 | | | 1 588.00 |
VI Group and Associates | 5 213.00 | 5 213.00 | | 5 213.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 612.00 | | | 2 612.00 |
VS Prepaid expenses | 1 570.00 | | | 1 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 195.00 | 23 195.00 | 1 000.00 | 24 195.00 |
VW VAT | 5 608.00 | 5 608.00 | | 5 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 357.00 | 30 357.00 | | 30 357.00 |
| |
| 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 | 5 350.00 | | | 5 350.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 113 113.00 | | | 113 113.00 |
ST Other accounts | 23 343.00 | | | 23 343.00 |
XQ Rental, rental and co-ownership charges | 8 426.00 | | | 8 426.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 350.00 | | | 5 350.00 |
ZE Dividends | 22 000.00 | | | 22 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 144 882.00 | | | 144 882.00 |
