| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 000.00 | | 19 000.00 | 19 000.00 |
AR Technical installations, industrial equipment and tools | 500.00 | 310.00 | 190.00 | 500.00 |
AT Other tangible assets | 1 339.00 | 1 046.00 | 293.00 | 1 339.00 |
BJ TOTAL (I) | 20 839.00 | 1 356.00 | 19 483.00 | 20 839.00 |
CH Prepaid expenses | 95.00 | | 95.00 | 95.00 |
CJ TOTAL (II) | 95.00 | | 95.00 | 95.00 |
CO Grand total (0 to V) | 20 934.00 | 1 356.00 | 19 578.00 | 20 934.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 3 432.00 | 1 776.00 | | 3 432.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 151.00 | 1 657.00 | | 1 151.00 |
DL TOTAL (I) | 7 884.00 | 6 732.00 | | 7 884.00 |
DU Loans and Debts from Credit Institutions (3) | 7 580.00 | 12 146.00 | | 7 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 850.00 | 1 348.00 | | 2 850.00 |
DX Trade payables and related accounts | | 151.00 | | |
DY Tax and social security liabilities | 104.00 | 659.00 | | 104.00 |
EA Other liabilities | 1 160.00 | 97.00 | | 1 160.00 |
EC TOTAL (IV) | 11 694.00 | 14 401.00 | | 11 694.00 |
EE Grand total (I to V) | 19 578.00 | 21 133.00 | | 19 578.00 |
EG Accrued income and payables due within one year | 7 599.00 | 6 556.00 | | 7 599.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 459.00 | 2 039.00 | | 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 755.00 | | 44 755.00 | 44 755.00 |
FJ Net sales | 44 755.00 | | 44 755.00 | 44 755.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 625.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 45 381.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 21 451.00 | |
FX Taxes, duties, and similar payments | | | 2 207.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 8 189.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 530.00 | |
GF Total Operating Expenses (II) | | | 44 378.00 | |
GG - OPERATING RESULT (I - II) | | | 1 003.00 | |
GR Interest and similar expenses | | | 114.00 | |
GU Total financial expenses (VI) | | | 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 625.00 | | | 625.00 |
A2 TOTAL ASSETS | 8 189.00 | 8 309.00 | | 8 189.00 |
HK Income tax | -262.00 | 293.00 | | -262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 381.00 | 41 537.00 | | 45 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 229.00 | 39 880.00 | | 44 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 151.00 | 1 657.00 | | 1 151.00 |
| |
| 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 | 20 839.00 | | | 20 839.00 |
I4 DECREASES Grand Total | | | 20 839.00 | |
IO DECREASES Total including other intangible assets | | | 19 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 839.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 000.00 | | | 19 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 839.00 | | | 1 839.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826.00 | 530.00 | | 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 826.00 | 530.00 | | 826.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 104.00 | 104.00 | | 104.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 160.00 | 1 160.00 | | 1 160.00 |
VG Loans with a maturity of up to one year at origin | 459.00 | 459.00 | | 459.00 |
VH Loans with a maturity of more than one year at origin | 7 121.00 | 3 026.00 | 4 096.00 | 7 121.00 |
VI Group and Associates | 2 850.00 | 2 850.00 | | 2 850.00 |
VK Loans repaid during the year | 2 987.00 | | | 2 987.00 |
VS Prepaid expenses | 95.00 | 95.00 | | 95.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95.00 | 95.00 | | 95.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 694.00 | 7 599.00 | 4 096.00 | 11 694.00 |
| |
| 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 | 1 384.00 | 1 087.00 | | 1 384.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 180.00 | 2 131.00 | | 2 180.00 |
ST Other accounts | 8 661.00 | 6 407.00 | | 8 661.00 |
XQ Rental, rental and co-ownership charges | 9 000.00 | 8 807.00 | | 9 000.00 |
YT Subcontracting | 1 610.00 | 1 610.00 | | 1 610.00 |
YW Business tax | 823.00 | 206.00 | | 823.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 207.00 | 1 293.00 | | 2 207.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 451.00 | 18 955.00 | | 21 451.00 |
