| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 475 000.00 | | 475 000.00 | 475 000.00 |
AT Other tangible assets | 64 975.00 | 17 228.00 | 47 747.00 | 64 975.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 540 275.00 | 17 228.00 | 523 047.00 | 540 275.00 |
BX Customers and related accounts | 2 544.00 | | 2 544.00 | 2 544.00 |
BZ Other receivables | 22 543.00 | | 22 543.00 | 22 543.00 |
CF Cash and cash equivalents | 33 452.00 | | 33 452.00 | 33 452.00 |
CH Prepaid expenses | 406.00 | | 406.00 | 406.00 |
CJ TOTAL (II) | 58 944.00 | | 58 944.00 | 58 944.00 |
CO Grand total (0 to V) | 599 219.00 | 17 228.00 | 581 991.00 | 599 219.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 475 000.00 | | | 475 000.00 |
DD Legal reserve (1) | 2 881.00 | | | 2 881.00 |
DH Retained earnings | 26 090.00 | | | 26 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 657.00 | | | -12 657.00 |
DL TOTAL (I) | 491 315.00 | | | 491 315.00 |
DU Loans and Debts from Credit Institutions (3) | 50 406.00 | | | 50 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 488.00 | | | 8 488.00 |
DX Trade payables and related accounts | 1 843.00 | | | 1 843.00 |
DY Tax and social security liabilities | 15 852.00 | | | 15 852.00 |
EA Other liabilities | 13 662.00 | | | 13 662.00 |
EB Prepaid income (2) | 425.00 | | | 425.00 |
EC TOTAL (IV) | 90 676.00 | | | 90 676.00 |
EE Grand total (I to V) | 581 991.00 | | | 581 991.00 |
EG Accrued income and payables due within one year | 63 237.00 | | | 63 237.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17 635.00 | | | 17 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 482 683.00 | | 482 683.00 | 482 683.00 |
FJ Net sales | 482 683.00 | | 482 683.00 | 482 683.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 910.00 | |
FR Total operating income (I) | | | 487 593.00 | |
FW Other purchases and external expenses | | | 117 460.00 | |
FX Taxes, duties, and similar payments | | | 34 631.00 | |
FY Salaries and Wages | | | 224 172.00 | |
FZ Social Security Contributions | | | 117 809.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 739.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 500 813.00 | |
GG - OPERATING RESULT (I - II) | | | -13 220.00 | |
GR Interest and similar expenses | | | 586.00 | |
GU Total financial expenses (VI) | | | 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 910.00 | | | 4 910.00 |
A2 TOTAL ASSETS | 80 839.00 | | | 80 839.00 |
HA Exceptional income from management transactions | 1 697.00 | | | 1 697.00 |
HD Total exceptional income (VII) | 1 697.00 | | | 1 697.00 |
HE Exceptional expenses on management operations | 548.00 | | | 548.00 |
HH Total exceptional expenses (VIII) | 548.00 | | | 548.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 148.00 | | | 1 148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 489 290.00 | | | 489 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 501 947.00 | | | 501 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 657.00 | | | -12 657.00 |
| |
| 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 | 540 275.00 | | | 540 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
I4 DECREASES Grand Total | | | 540 275.00 | |
IO DECREASES Total including other intangible assets | | | 475 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 975.00 | |
KD ACQUISITIONS Total including other intangible assets | 475 000.00 | | | 475 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 975.00 | | | 64 975.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300.00 | | | 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 490.00 | 6 739.00 | | 10 490.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 490.00 | 6 739.00 | | 10 490.00 |
| |
| 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 | 1 843.00 | 1 843.00 | | 1 843.00 |
8C Staff and Related Accounts | 9 255.00 | 9 255.00 | | 9 255.00 |
8D Social Security and Other Social Organizations | 6 597.00 | 6 597.00 | | 6 597.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 662.00 | 13 662.00 | | 13 662.00 |
8L Deferred income | 425.00 | 425.00 | | 425.00 |
UT Other financial assets | 300.00 | | | 300.00 |
UX Other trade receivables | 2 544.00 | | | 2 544.00 |
VG Loans with a maturity of up to one year at origin | 17 635.00 | 17 635.00 | | 17 635.00 |
VH Loans with a maturity of more than one year at origin | 32 772.00 | 5 332.00 | 21 830.00 | 32 772.00 |
VI Group and Associates | 8 488.00 | 8 488.00 | | 8 488.00 |
VK Loans repaid during the year | 5 251.00 | | | 5 251.00 |
VM Income taxes | 8 649.00 | | | 8 649.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 894.00 | | | 13 894.00 |
VS Prepaid expenses | 406.00 | | | 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 792.00 | 25 492.00 | 300.00 | 25 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 676.00 | 63 237.00 | 21 830.00 | 90 676.00 |
| |
| 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 | 33 427.00 | | | 33 427.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 768.00 | | | 10 768.00 |
ST Other accounts | 74 823.00 | | | 74 823.00 |
XQ Rental, rental and co-ownership charges | 31 870.00 | | | 31 870.00 |
YW Business tax | 1 204.00 | | | 1 204.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 34 631.00 | | | 34 631.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 117 460.00 | | | 117 460.00 |
