| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 990.00 | 990.00 | | 990.00 |
AH Goodwill | 84 800.00 | | 84 800.00 | 84 800.00 |
AT Other tangible assets | 34 066.00 | 21 605.00 | 12 461.00 | 34 066.00 |
BH Other financial assets | 2 040.00 | | 2 040.00 | 2 040.00 |
BJ TOTAL (I) | 121 896.00 | 22 595.00 | 99 301.00 | 121 896.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 17 659.00 | | 17 659.00 | 17 659.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 26 066.00 | | 26 066.00 | 26 066.00 |
CH Prepaid expenses | 1 958.00 | | 1 958.00 | 1 958.00 |
CJ TOTAL (II) | 58 082.00 | | 58 082.00 | 58 082.00 |
CO Grand total (0 to V) | 179 979.00 | 22 595.00 | 157 383.00 | 179 979.00 |
CP Shares due in less than one year | 2 040.00 | | | 2 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 3 371.00 | 3 371.00 | | 3 371.00 |
DH Retained earnings | 26 212.00 | 2 817.00 | | 26 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 892.00 | 23 395.00 | | 1 892.00 |
DL TOTAL (I) | 131 475.00 | 129 583.00 | | 131 475.00 |
DU Loans and Debts from Credit Institutions (3) | 2 480.00 | 5 418.00 | | 2 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 234.00 | 2 234.00 | | 2 234.00 |
DX Trade payables and related accounts | 1 666.00 | 2 870.00 | | 1 666.00 |
DY Tax and social security liabilities | 19 528.00 | 25 446.00 | | 19 528.00 |
EA Other liabilities | 1.00 | 3 240.00 | | 1.00 |
EC TOTAL (IV) | 25 909.00 | 39 208.00 | | 25 909.00 |
EE Grand total (I to V) | 157 383.00 | 168 791.00 | | 157 383.00 |
EG Accrued income and payables due within one year | 25 909.00 | 36 730.00 | | 25 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 240.00 | | 166 240.00 | 166 240.00 |
FJ Net sales | 166 240.00 | | 166 240.00 | 166 240.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 956.00 | |
FQ Other income | | | 2 448.00 | |
FR Total operating income (I) | | | 173 645.00 | |
FW Other purchases and external expenses | | | 75 176.00 | |
FX Taxes, duties, and similar payments | | | 4 307.00 | |
FY Salaries and Wages | | | 65 356.00 | |
FZ Social Security Contributions | | | 25 175.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 580.00 | |
GE Other Expenses | | | 22.00 | |
GF Total Operating Expenses (II) | | | 172 615.00 | |
GG - OPERATING RESULT (I - II) | | | 1 030.00 | |
GO Net income from sales of marketable securities | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | 71.00 | |
GU Total financial expenses (VI) | | | 71.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -52.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 956.00 | 2 924.00 | | 4 956.00 |
A2 TOTAL ASSETS | 9 302.00 | 21 508.00 | | 9 302.00 |
A4 Equity method investments | 18.00 | | | 18.00 |
HA Exceptional income from management transactions | 1 199.00 | | | 1 199.00 |
HD Total exceptional income (VII) | 1 199.00 | | | 1 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 199.00 | | | 1 199.00 |
HK Income tax | 285.00 | 4 067.00 | | 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 862.00 | 202 643.00 | | 174 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 970.00 | 179 248.00 | | 172 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 892.00 | 23 395.00 | | 1 892.00 |
| |
| 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 | 116 392.00 | | 5 504.00 | 116 392.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 040.00 | |
I4 DECREASES Grand Total | | | 121 896.00 | |
IO DECREASES Total including other intangible assets | | | 85 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 066.00 | |
KD ACQUISITIONS Total including other intangible assets | 85 790.00 | | | 85 790.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 562.00 | | 5 504.00 | 28 562.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 040.00 | | | 2 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 015.00 | 2 580.00 | | 20 015.00 |
PE DEPRECIATION Total including other intangible assets | 990.00 | | | 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 025.00 | 2 580.00 | | 19 025.00 |
| |
| 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 | 1 666.00 | 1 666.00 | | 1 666.00 |
8C Staff and Related Accounts | 6 056.00 | 6 056.00 | | 6 056.00 |
8D Social Security and Other Social Organizations | 6 588.00 | 6 588.00 | | 6 588.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 2 040.00 | 2 040.00 | | 2 040.00 |
UX Other trade receivables | 2 400.00 | 2 400.00 | | 2 400.00 |
VB VAT | 2 042.00 | 2 042.00 | | 2 042.00 |
VG Loans with a maturity of up to one year at origin | 2 480.00 | 2 480.00 | | 2 480.00 |
VI Group and Associates | 2 234.00 | 2 234.00 | | 2 234.00 |
VK Loans repaid during the year | 2 936.00 | | | 2 936.00 |
VM Income taxes | 4 617.00 | 4 617.00 | | 4 617.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 000.00 | 11 000.00 | | 11 000.00 |
VS Prepaid expenses | 1 958.00 | 1 958.00 | | 1 958.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 057.00 | 24 057.00 | | 24 057.00 |
VW VAT | 6 885.00 | 6 885.00 | | 6 885.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 909.00 | 25 909.00 | | 25 909.00 |
| |
| 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 | 4 307.00 | 4 785.00 | | 4 307.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 552.00 | 4 684.00 | | 8 552.00 |
ST Other accounts | 27 294.00 | 31 443.00 | | 27 294.00 |
XQ Rental, rental and co-ownership charges | 39 330.00 | 36 179.00 | | 39 330.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 307.00 | 4 785.00 | | 4 307.00 |
YY Amount of VAT collected | 31 256.00 | 39 943.00 | | 31 256.00 |
YZ Total deductible VAT on goods and services | 8 130.00 | 7 632.00 | | 8 130.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 75 176.00 | 72 306.00 | | 75 176.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
