| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 478.00 | | 4 478.00 | 4 478.00 |
AH Goodwill | 57 500.00 | | 57 500.00 | 57 500.00 |
AT Other tangible assets | 10 210.00 | 3 960.00 | 6 250.00 | 10 210.00 |
BH Other financial assets | 986.00 | | 986.00 | 986.00 |
BJ TOTAL (I) | 73 406.00 | 3 960.00 | 69 446.00 | 73 406.00 |
BT Goods | 12 847.00 | | 12 847.00 | 12 847.00 |
BX Customers and related accounts | 2 774.00 | | 2 774.00 | 2 774.00 |
CF Cash and cash equivalents | 10 626.00 | | 10 626.00 | 10 626.00 |
CJ TOTAL (II) | 26 248.00 | | 26 248.00 | 26 248.00 |
CO Grand total (0 to V) | 99 653.00 | 3 960.00 | 95 693.00 | 99 653.00 |
CP Shares due in less than one year | 986.00 | | | 986.00 |
CU Other investments | 232.00 | | 232.00 | 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 000.00 | 14 000.00 | | 14 000.00 |
DG Other reserves | 37 217.00 | 27 850.00 | | 37 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 593.00 | 9 367.00 | | 6 593.00 |
DL TOTAL (I) | 57 809.00 | 51 217.00 | | 57 809.00 |
DU Loans and Debts from Credit Institutions (3) | 5 175.00 | 423.00 | | 5 175.00 |
DX Trade payables and related accounts | 2 746.00 | 1 626.00 | | 2 746.00 |
DY Tax and social security liabilities | 29 963.00 | 31 668.00 | | 29 963.00 |
EC TOTAL (IV) | 37 884.00 | 33 716.00 | | 37 884.00 |
EE Grand total (I to V) | 95 693.00 | 84 933.00 | | 95 693.00 |
EG Accrued income and payables due within one year | 34 699.00 | 33 716.00 | | 34 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 80 486.00 | 5 311.00 | 85 797.00 | 80 486.00 |
FJ Net sales | 80 486.00 | 5 311.00 | 85 797.00 | 80 486.00 |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 85 828.00 | |
FS Purchases of goods (including customs duties) | | | 31 866.00 | |
FT Inventory change (goods) | | | -1 408.00 | |
FW Other purchases and external expenses | | | 23 118.00 | |
FX Taxes, duties, and similar payments | | | 626.00 | |
FY Salaries and Wages | | | 14 855.00 | |
FZ Social Security Contributions | | | 8 929.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 522.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 79 521.00 | |
GG - OPERATING RESULT (I - II) | | | 6 306.00 | |
GR Interest and similar expenses | | | -56.00 | |
GU Total financial expenses (VI) | | | -56.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 6 747.00 | 4 325.00 | | 6 747.00 |
HB Exceptional income from capital transactions | 1 800.00 | | | 1 800.00 |
HD Total exceptional income (VII) | 1 800.00 | | | 1 800.00 |
HE Exceptional expenses on management operations | 405.00 | | | 405.00 |
HH Total exceptional expenses (VIII) | 405.00 | | | 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 395.00 | | | 1 395.00 |
HK Income tax | 1 164.00 | 1 653.00 | | 1 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 628.00 | 71 881.00 | | 87 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 035.00 | 62 514.00 | | 81 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 593.00 | 9 367.00 | | 6 593.00 |
| |
| 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 | 72 159.00 | | 7 646.00 | 72 159.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 478.00 | | | 4 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 218.00 | |
I4 DECREASES Grand Total | | 6 400.00 | 73 406.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 478.00 | |
IO DECREASES Total including other intangible assets | | | 57 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 400.00 | 10 210.00 | |
KD ACQUISITIONS Total including other intangible assets | 57 500.00 | | | 57 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 110.00 | | 7 500.00 | 9 110.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 071.00 | | 146.00 | 1 071.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 839.00 | 1 521.00 | 6 400.00 | 8 839.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 839.00 | 1 521.00 | 6 400.00 | 8 839.00 |
| |
| 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 | 2 746.00 | 2 746.00 | | 2 746.00 |
8C Staff and Related Accounts | 28 350.00 | 28 350.00 | | 28 350.00 |
8E Income Taxes | 1 164.00 | 1 164.00 | | 1 164.00 |
UT Other financial assets | 986.00 | 986.00 | | 986.00 |
UX Other trade receivables | 2 774.00 | 2 774.00 | | 2 774.00 |
VH Loans with a maturity of more than one year at origin | 5 175.00 | 1 991.00 | 3 185.00 | 5 175.00 |
VJ Loans taken out during the year | 6 000.00 | | | 6 000.00 |
VK Loans repaid during the year | 1 247.00 | | | 1 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 760.00 | 3 760.00 | | 3 760.00 |
VW VAT | 449.00 | 449.00 | | 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 884.00 | 34 699.00 | 3 185.00 | 37 884.00 |
| |
| 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 | 626.00 | 582.00 | | 626.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 955.00 | 1 895.00 | | 1 955.00 |
ST Other accounts | 16 499.00 | 11 273.00 | | 16 499.00 |
XQ Rental, rental and co-ownership charges | 3 575.00 | 3 547.00 | | 3 575.00 |
YT Subcontracting | 1 089.00 | | | 1 089.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 626.00 | 582.00 | | 626.00 |
YY Amount of VAT collected | 9 295.00 | 7 729.00 | | 9 295.00 |
YZ Total deductible VAT on goods and services | 5 251.00 | 7 637.00 | | 5 251.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 118.00 | 16 715.00 | | 23 118.00 |
