| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 257 000.00 | 25 700.00 | 231 300.00 | 257 000.00 |
AT Other tangible assets | 16 260.00 | 15 884.00 | 376.00 | 16 260.00 |
BJ TOTAL (I) | 273 260.00 | 41 584.00 | 231 676.00 | 273 260.00 |
BX Customers and related accounts | 6.00 | | 6.00 | 6.00 |
BZ Other receivables | 273 639.00 | | 273 639.00 | 273 639.00 |
CJ TOTAL (II) | 273 646.00 | | 273 646.00 | 273 646.00 |
CO Grand total (0 to V) | 546 905.00 | 41 584.00 | 505 321.00 | 546 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 127 500.00 | | | 127 500.00 |
DD Legal reserve (1) | 10 325.00 | | | 10 325.00 |
DG Other reserves | 20 811.00 | | | 20 811.00 |
DH Retained earnings | -14 591.00 | | | -14 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 845.00 | | | 18 845.00 |
DL TOTAL (I) | 162 889.00 | | | 162 889.00 |
DU Loans and Debts from Credit Institutions (3) | 18 256.00 | | | 18 256.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 961.00 | | | 18 961.00 |
DX Trade payables and related accounts | 271 426.00 | | | 271 426.00 |
DY Tax and social security liabilities | 7 520.00 | | | 7 520.00 |
EA Other liabilities | 26 269.00 | | | 26 269.00 |
EC TOTAL (IV) | 342 432.00 | | | 342 432.00 |
EE Grand total (I to V) | 505 321.00 | | | 505 321.00 |
EG Accrued income and payables due within one year | 323 471.00 | | | 323 471.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18 256.00 | | | 18 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 157 408.00 | | 157 408.00 | 157 408.00 |
FJ Net sales | 157 408.00 | | 157 408.00 | 157 408.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 311.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 157 720.00 | |
FW Other purchases and external expenses | | | 85 307.00 | |
FX Taxes, duties, and similar payments | | | 1 172.00 | |
FY Salaries and Wages | | | 44 317.00 | |
FZ Social Security Contributions | | | 9 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 013.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 140 956.00 | |
GG - OPERATING RESULT (I - II) | | | 16 763.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 166.00 | |
GP Total financial income (V) | | | 3 166.00 | |
GR Interest and similar expenses | | | 1 084.00 | |
GU Total financial expenses (VI) | | | 1 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 311.00 | | | 311.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 885.00 | | | 160 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 040.00 | | | 142 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 845.00 | | | 18 845.00 |
| |
| 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 | 271 872.00 | | 1 388.00 | 271 872.00 |
I4 DECREASES Grand Total | | | 273 260.00 | |
IO DECREASES Total including other intangible assets | | | 257 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 260.00 | |
KD ACQUISITIONS Total including other intangible assets | 257 000.00 | | | 257 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 872.00 | | 1 388.00 | 14 872.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 872.00 | 1 013.00 | | 14 872.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 872.00 | 1 013.00 | | 14 872.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 25 700.00 | | | 25 700.00 |
7B Total provisions for depreciation | 25 700.00 | | | 25 700.00 |
7C Grand total | 25 700.00 | | | 25 700.00 |
| |
| 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 | 271 426.00 | 271 426.00 | | 271 426.00 |
8C Staff and Related Accounts | 2 967.00 | 2 967.00 | | 2 967.00 |
8D Social Security and Other Social Organizations | 4 055.00 | 4 055.00 | | 4 055.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 269.00 | 26 269.00 | | 26 269.00 |
UX Other trade receivables | 5.00 | | | 5.00 |
VB VAT | 45 139.00 | | | 45 139.00 |
VC Group and associates | 198 777.00 | | | 198 777.00 |
VH Loans with a maturity of more than one year at origin | 18 256.00 | 18 256.00 | | 18 256.00 |
VI Group and Associates | 18 961.00 | | 18 961.00 | 18 961.00 |
VM Income taxes | 3 744.00 | | | 3 744.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 980.00 | | | 25 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 273 646.00 | 273 646.00 | | 273 646.00 |
VW VAT | 498.00 | 498.00 | | 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 342 432.00 | 323 471.00 | 18 961.00 | 342 432.00 |
| |
| 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 | 622.00 | | | 622.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 52 233.00 | | | 52 233.00 |
ST Other accounts | 20 748.00 | | | 20 748.00 |
XQ Rental, rental and co-ownership charges | 12 326.00 | | | 12 326.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 550.00 | | | 550.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 172.00 | | | 1 172.00 |
YY Amount of VAT collected | 34 148.00 | | | 34 148.00 |
YZ Total deductible VAT on goods and services | 13 940.00 | | | 13 940.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 307.00 | | | 85 307.00 |
