| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 117 630.00 | | 117 630.00 | 117 630.00 |
AP Buildings | 822.00 | 384.00 | 438.00 | 822.00 |
AR Technical installations, industrial equipment and tools | 6 157.00 | 5 163.00 | 994.00 | 6 157.00 |
AT Other tangible assets | 1 522.00 | 1 522.00 | | 1 522.00 |
BJ TOTAL (I) | 126 132.00 | 7 070.00 | 119 062.00 | 126 132.00 |
BT Goods | 1 906.00 | | 1 906.00 | 1 906.00 |
BZ Other receivables | 2 165.00 | | 2 165.00 | 2 165.00 |
CD Marketable securities | 55 534.00 | | 55 534.00 | 55 534.00 |
CF Cash and cash equivalents | 17 883.00 | | 17 883.00 | 17 883.00 |
CH Prepaid expenses | 10 666.00 | | 10 666.00 | 10 666.00 |
CJ TOTAL (II) | 88 154.00 | | 88 154.00 | 88 154.00 |
CO Grand total (0 to V) | 214 285.00 | 7 070.00 | 207 216.00 | 214 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 191 606.00 | 191 606.00 | | 191 606.00 |
DH Retained earnings | -4 523.00 | | | -4 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118.00 | -4 523.00 | | 118.00 |
DL TOTAL (I) | 194 901.00 | 194 783.00 | | 194 901.00 |
DV Miscellaneous Loans and Financial Debts (4) | 529.00 | 495.00 | | 529.00 |
DX Trade payables and related accounts | 11 786.00 | 2 900.00 | | 11 786.00 |
EA Other liabilities | | 13.00 | | |
EC TOTAL (IV) | 12 315.00 | 3 408.00 | | 12 315.00 |
EE Grand total (I to V) | 207 216.00 | 198 191.00 | | 207 216.00 |
EG Accrued income and payables due within one year | 12 315.00 | 3 408.00 | | 12 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 204 435.00 | | 204 435.00 | 204 435.00 |
FJ Net sales | 204 435.00 | | 204 435.00 | 204 435.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 204 436.00 | |
FS Purchases of goods (including customs duties) | | | 72 254.00 | |
FT Inventory change (goods) | | | 3 723.00 | |
FU Purchases of raw materials and other supplies | | | 101.00 | |
FW Other purchases and external expenses | | | 40 899.00 | |
FX Taxes, duties, and similar payments | | | 5 474.00 | |
FY Salaries and Wages | | | 58 747.00 | |
FZ Social Security Contributions | | | 24 525.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 453.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 206 177.00 | |
GG - OPERATING RESULT (I - II) | | | -1 742.00 | |
GL Other interest and similar income | | | 1 859.00 | |
GP Total financial income (V) | | | 1 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 859.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 23 208.00 | 19 037.00 | | 23 208.00 |
HE Exceptional expenses on management operations | | 199.00 | | |
HH Total exceptional expenses (VIII) | | 199.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -199.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 206 295.00 | 189 988.00 | | 206 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 177.00 | 194 510.00 | | 206 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118.00 | -4 523.00 | | 118.00 |
| |
| 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 | 126 132.00 | | | 126 132.00 |
I4 DECREASES Grand Total | | | 126 132.00 | |
IO DECREASES Total including other intangible assets | | | 117 630.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 502.00 | |
KD ACQUISITIONS Total including other intangible assets | 117 630.00 | | | 117 630.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 502.00 | | | 8 502.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 617.00 | 453.00 | | 6 617.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 617.00 | 453.00 | | 6 617.00 |
| |
| 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 | 11 786.00 | 11 786.00 | | 11 786.00 |
VB VAT | 1 590.00 | | | 1 590.00 |
VI Group and Associates | 529.00 | 529.00 | | 529.00 |
VM Income taxes | 575.00 | | | 575.00 |
VS Prepaid expenses | 10 666.00 | | | 10 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 831.00 | 12 831.00 | | 12 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 315.00 | 12 315.00 | | 12 315.00 |
| |
| 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 | 4 829.00 | 2 771.00 | | 4 829.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 355.00 | 3 343.00 | | 3 355.00 |
ST Other accounts | 8 510.00 | 7 320.00 | | 8 510.00 |
XQ Rental, rental and co-ownership charges | 29 034.00 | 29 059.00 | | 29 034.00 |
YW Business tax | 645.00 | 628.00 | | 645.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 474.00 | 3 399.00 | | 5 474.00 |
YY Amount of VAT collected | 19 938.00 | 17 812.00 | | 19 938.00 |
YZ Total deductible VAT on goods and services | 7 906.00 | 5 910.00 | | 7 906.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 899.00 | 39 722.00 | | 40 899.00 |
