| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 000.00 | 11 000.00 | | 11 000.00 |
AF Concessions, Patents and Similar Rights | 13 205.00 | 12 055.00 | 1 150.00 | 13 205.00 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AR Technical installations, industrial equipment and tools | 999.00 | 325.00 | 674.00 | 999.00 |
AT Other tangible assets | 25 620.00 | 23 626.00 | 1 995.00 | 25 620.00 |
BH Other financial assets | 7 200.00 | | 7 200.00 | 7 200.00 |
BJ TOTAL (I) | 83 024.00 | 47 006.00 | 36 019.00 | 83 024.00 |
BX Customers and related accounts | 11 182.00 | | 11 182.00 | 11 182.00 |
BZ Other receivables | 12 087.00 | | 12 087.00 | 12 087.00 |
CF Cash and cash equivalents | 131 395.00 | | 131 395.00 | 131 395.00 |
CH Prepaid expenses | 596.00 | | 596.00 | 596.00 |
CJ TOTAL (II) | 155 261.00 | | 155 261.00 | 155 261.00 |
CO Grand total (0 to V) | 238 285.00 | 47 006.00 | 191 279.00 | 238 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 28 074.00 | 3 088.00 | | 28 074.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181.00 | 24 986.00 | | 181.00 |
DL TOTAL (I) | 38 255.00 | 38 074.00 | | 38 255.00 |
DU Loans and Debts from Credit Institutions (3) | 8 590.00 | 20 367.00 | | 8 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 305.00 | 14 256.00 | | 49 305.00 |
DX Trade payables and related accounts | 10 171.00 | 13 086.00 | | 10 171.00 |
DY Tax and social security liabilities | 44 080.00 | 52 882.00 | | 44 080.00 |
EA Other liabilities | 40 878.00 | 31 459.00 | | 40 878.00 |
EC TOTAL (IV) | 153 025.00 | 132 050.00 | | 153 025.00 |
EE Grand total (I to V) | 191 279.00 | 170 124.00 | | 191 279.00 |
EG Accrued income and payables due within one year | 153 025.00 | 123 816.00 | | 153 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 267 755.00 | | 267 755.00 | 267 755.00 |
FJ Net sales | 267 755.00 | | 267 755.00 | 267 755.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 413.00 | |
FR Total operating income (I) | | | 268 169.00 | |
FW Other purchases and external expenses | | | 85 763.00 | |
FX Taxes, duties, and similar payments | | | 6 383.00 | |
FY Salaries and Wages | | | 94 354.00 | |
FZ Social Security Contributions | | | 30 225.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 314.00 | |
GE Other Expenses | | | 13 958.00 | |
GF Total Operating Expenses (II) | | | 231 997.00 | |
GG - OPERATING RESULT (I - II) | | | 36 172.00 | |
GR Interest and similar expenses | | | 957.00 | |
GU Total financial expenses (VI) | | | 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 253.00 | | |
A4 Equity method investments | 13 944.00 | 12 974.00 | | 13 944.00 |
HE Exceptional expenses on management operations | 34.00 | 712.00 | | 34.00 |
HF Exceptional expenses on capital transactions | 35 000.00 | | | 35 000.00 |
HH Total exceptional expenses (VIII) | 35 034.00 | 712.00 | | 35 034.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35 034.00 | -712.00 | | -35 034.00 |
HK Income tax | | 3 058.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 268 169.00 | 288 935.00 | | 268 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 988.00 | 263 949.00 | | 267 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181.00 | 24 986.00 | | 181.00 |
| |
| 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 | 80 394.00 | | 2 631.00 | 80 394.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 000.00 | | | 11 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 200.00 | |
I4 DECREASES Grand Total | | | 83 024.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 000.00 | |
IO DECREASES Total including other intangible assets | | | 38 205.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 619.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 205.00 | | | 38 205.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 989.00 | | 2 631.00 | 23 989.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 200.00 | | | 7 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 692.00 | 1 314.00 | | 45 692.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 000.00 | | | 11 000.00 |
PE DEPRECIATION Total including other intangible assets | 12 055.00 | | | 12 055.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 637.00 | 1 314.00 | | 22 637.00 |
| |
| 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 | 10 171.00 | 10 171.00 | | 10 171.00 |
8C Staff and Related Accounts | 12 552.00 | 12 552.00 | | 12 552.00 |
8D Social Security and Other Social Organizations | 13 176.00 | 13 176.00 | | 13 176.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 878.00 | 40 878.00 | | 40 878.00 |
UT Other financial assets | 7 200.00 | | | 7 200.00 |
UX Other trade receivables | 11 182.00 | | | 11 182.00 |
UY Staff and related accounts | 2 800.00 | | | 2 800.00 |
VB VAT | 60.00 | | | 60.00 |
VH Loans with a maturity of more than one year at origin | 8 590.00 | 8 590.00 | | 8 590.00 |
VI Group and Associates | 49 305.00 | 49 305.00 | | 49 305.00 |
VM Income taxes | 4 989.00 | | | 4 989.00 |
VP Miscellaneous | 2 936.00 | | | 2 936.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 221.00 | 3 221.00 | | 3 221.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 302.00 | | | 1 302.00 |
VS Prepaid expenses | 596.00 | | | 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 065.00 | 23 865.00 | 7 200.00 | 31 065.00 |
VW VAT | 15 131.00 | 15 131.00 | | 15 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 025.00 | 153 025.00 | | 153 025.00 |
| |
| 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 | 4 471.00 | 4 335.00 | | 4 471.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 619.00 | 5 613.00 | | 4 619.00 |
ST Other accounts | 54 436.00 | 50 499.00 | | 54 436.00 |
XQ Rental, rental and co-ownership charges | 19 116.00 | 18 323.00 | | 19 116.00 |
YP Average staff number | 2.00 | 3.00 | | 2.00 |
YT Subcontracting | 4 050.00 | 1 249.00 | | 4 050.00 |
YV Retrocessions of fees, commissions and brokerage | 3 542.00 | 6 500.00 | | 3 542.00 |
YW Business tax | 1 912.00 | 934.00 | | 1 912.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 383.00 | 5 269.00 | | 6 383.00 |
YY Amount of VAT collected | 53 551.00 | 57 387.00 | | 53 551.00 |
YZ Total deductible VAT on goods and services | 16 502.00 | 14 854.00 | | 16 502.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 763.00 | 82 184.00 | | 85 763.00 |
