| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 109 458.00 | | 109 458.00 | 109 458.00 |
AT Other tangible assets | 4 768.00 | 4 768.00 | | 4 768.00 |
BH Other financial assets | 4 573.00 | | 4 573.00 | 4 573.00 |
BJ TOTAL (I) | 118 900.00 | 4 768.00 | 114 132.00 | 118 900.00 |
BX Customers and related accounts | 17 033.00 | | 17 033.00 | 17 033.00 |
BZ Other receivables | 3 061.00 | | 3 061.00 | 3 061.00 |
CF Cash and cash equivalents | 5 852.00 | | 5 852.00 | 5 852.00 |
CJ TOTAL (II) | 25 946.00 | | 25 946.00 | 25 946.00 |
CO Grand total (0 to V) | 144 846.00 | 4 768.00 | 140 078.00 | 144 846.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 000.00 | 36 000.00 | | 36 000.00 |
DD Legal reserve (1) | 2 750.00 | 2 750.00 | | 2 750.00 |
DG Other reserves | 46 746.00 | 46 746.00 | | 46 746.00 |
DH Retained earnings | -133 928.00 | -136 956.00 | | -133 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 800.00 | 3 027.00 | | 800.00 |
DL TOTAL (I) | -47 631.00 | -48 432.00 | | -47 631.00 |
DU Loans and Debts from Credit Institutions (3) | | 460.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 165 883.00 | 167 583.00 | | 165 883.00 |
DX Trade payables and related accounts | 21 826.00 | 17 266.00 | | 21 826.00 |
EA Other liabilities | | 61.00 | | |
EC TOTAL (IV) | 187 709.00 | 185 369.00 | | 187 709.00 |
EE Grand total (I to V) | 140 078.00 | 136 937.00 | | 140 078.00 |
EG Accrued income and payables due within one year | 187 709.00 | 185 369.00 | | 187 709.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 460.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 831.00 | | 8 831.00 | 8 831.00 |
FJ Net sales | 8 831.00 | | 8 831.00 | 8 831.00 |
FR Total operating income (I) | | | 8 831.00 | |
FW Other purchases and external expenses | | | 6 980.00 | |
FX Taxes, duties, and similar payments | | | 1 052.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 8 032.00 | |
GG - OPERATING RESULT (I - II) | | | 799.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 832.00 | 13 756.00 | | 8 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 032.00 | 10 728.00 | | 8 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 800.00 | 3 027.00 | | 800.00 |
| |
| 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 | 118 900.00 | | | 118 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 673.00 | |
I4 DECREASES Grand Total | | | 118 900.00 | |
IO DECREASES Total including other intangible assets | | | 109 458.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 768.00 | |
KD ACQUISITIONS Total including other intangible assets | 109 458.00 | | | 109 458.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 768.00 | | | 4 768.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 673.00 | | | 4 673.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 768.00 | | | 4 768.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 768.00 | | | 4 768.00 |
| |
| 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 | 21 826.00 | 21 826.00 | | 21 826.00 |
UT Other financial assets | 4 573.00 | | | 4 573.00 |
UX Other trade receivables | 17 033.00 | | | 17 033.00 |
VB VAT | 3 061.00 | | | 3 061.00 |
VI Group and Associates | 165 883.00 | 165 883.00 | | 165 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 668.00 | 20 095.00 | 4 573.00 | 24 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 709.00 | 187 709.00 | | 187 709.00 |
| |
| 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) | 43.00 | 43.00 | | 43.00 |
ST Other accounts | 2 137.00 | 4 393.00 | | 2 137.00 |
XQ Rental, rental and co-ownership charges | 4 800.00 | 4 800.00 | | 4 800.00 |
YT Subcontracting | | 200.00 | | |
YW Business tax | 1 052.00 | 1 082.00 | | 1 052.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 052.00 | 1 082.00 | | 1 052.00 |
YZ Total deductible VAT on goods and services | 1 164.00 | 1 320.00 | | 1 164.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 980.00 | 9 436.00 | | 6 980.00 |
