| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AT Other tangible assets | 3 092.00 | 3 092.00 | | 3 092.00 |
BJ TOTAL (I) | 28 092.00 | 3 092.00 | 25 000.00 | 28 092.00 |
BT Goods | 4 055.00 | | 4 055.00 | 4 055.00 |
BV Advances and down payments on orders | 6 024.00 | | 6 024.00 | 6 024.00 |
BX Customers and related accounts | 6 204.00 | | 6 204.00 | 6 204.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 365.00 | | 365.00 | 365.00 |
CH Prepaid expenses | 202.00 | | 202.00 | 202.00 |
CJ TOTAL (II) | 16 851.00 | | 16 851.00 | 16 851.00 |
CO Grand total (0 to V) | 44 943.00 | 3 092.00 | 41 851.00 | 44 943.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 33 494.00 | 27 212.00 | | 33 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 931.00 | 9 282.00 | | 3 931.00 |
DL TOTAL (I) | 39 075.00 | 38 144.00 | | 39 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 985.00 | 480.00 | | 985.00 |
DW Advances and down payments received on current orders | 810.00 | 1 152.00 | | 810.00 |
DX Trade payables and related accounts | | 690.00 | | |
DY Tax and social security liabilities | 694.00 | 813.00 | | 694.00 |
EA Other liabilities | 288.00 | 259.00 | | 288.00 |
EC TOTAL (IV) | 2 776.00 | 3 394.00 | | 2 776.00 |
EE Grand total (I to V) | 41 851.00 | 41 537.00 | | 41 851.00 |
EG Accrued income and payables due within one year | 1 966.00 | 2 242.00 | | 1 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 36 136.00 | | 36 136.00 | 36 136.00 |
FJ Net sales | 36 136.00 | | 36 136.00 | 36 136.00 |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 36 230.00 | |
FS Purchases of goods (including customs duties) | | | 17 279.00 | |
FT Inventory change (goods) | | | 1 569.00 | |
FW Other purchases and external expenses | | | 13 147.00 | |
FX Taxes, duties, and similar payments | | | 246.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 32 247.00 | |
GG - OPERATING RESULT (I - II) | | | 3 983.00 | |
GR Interest and similar expenses | | | 52.00 | |
GU Total financial expenses (VI) | | | 52.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -52.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 60.00 | | |
HD Total exceptional income (VII) | | 60.00 | | |
HE Exceptional expenses on management operations | | 49.00 | | |
HH Total exceptional expenses (VIII) | | 49.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 11.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 230.00 | 38 835.00 | | 36 230.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 299.00 | 29 553.00 | | 32 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 931.00 | 9 282.00 | | 3 931.00 |
| |
| 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 | 28 092.00 | | | 28 092.00 |
I4 DECREASES Grand Total | | | 28 092.00 | |
IO DECREASES Total including other intangible assets | | | 25 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 092.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 000.00 | | | 25 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 092.00 | | | 3 092.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 092.00 | | | 3 092.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 092.00 | | | 3 092.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 288.00 | 288.00 | | 288.00 |
UX Other trade receivables | 6 204.00 | | | 6 204.00 |
VI Group and Associates | 985.00 | 985.00 | | 985.00 |
VQ Other Taxes, Duties, and Similar Debts | 124.00 | 124.00 | | 124.00 |
VS Prepaid expenses | 202.00 | | | 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 406.00 | 6 406.00 | | 6 406.00 |
VW VAT | 570.00 | 570.00 | | 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 966.00 | 1 966.00 | | 1 966.00 |
| |
| 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 | | 1.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 980.00 | 1 906.00 | | 1 980.00 |
ST Other accounts | 11 167.00 | 11 512.00 | | 11 167.00 |
YW Business tax | 246.00 | 250.00 | | 246.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 246.00 | 250.00 | | 246.00 |
YY Amount of VAT collected | 7 101.00 | 7 740.00 | | 7 101.00 |
YZ Total deductible VAT on goods and services | 4 720.00 | 3 220.00 | | 4 720.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 147.00 | 13 418.00 | | 13 147.00 |
