| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 139 960.00 | | 139 960.00 | 139 960.00 |
AT Other tangible assets | 23 770.00 | 20 822.00 | 2 948.00 | 23 770.00 |
BJ TOTAL (I) | 163 730.00 | 20 822.00 | 142 908.00 | 163 730.00 |
BX Customers and related accounts | 12 652.00 | | 12 652.00 | 12 652.00 |
BZ Other receivables | 11 050.00 | | 11 050.00 | 11 050.00 |
CF Cash and cash equivalents | 6 796.00 | | 6 796.00 | 6 796.00 |
CH Prepaid expenses | 10 080.00 | | 10 080.00 | 10 080.00 |
CJ TOTAL (II) | 40 579.00 | | 40 579.00 | 40 579.00 |
CO Grand total (0 to V) | 204 308.00 | 20 822.00 | 183 487.00 | 204 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 66 000.00 | 66 000.00 | | 66 000.00 |
DH Retained earnings | -9 186.00 | -2 781.00 | | -9 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 071.00 | -6 404.00 | | -7 071.00 |
DL TOTAL (I) | 58 544.00 | 65 614.00 | | 58 544.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | 6 396.00 | | 72.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 583.00 | 97 818.00 | | 105 583.00 |
DX Trade payables and related accounts | 2 233.00 | 3 371.00 | | 2 233.00 |
DY Tax and social security liabilities | 16 184.00 | 20 833.00 | | 16 184.00 |
EA Other liabilities | 871.00 | 1 674.00 | | 871.00 |
EC TOTAL (IV) | 124 943.00 | 130 091.00 | | 124 943.00 |
EE Grand total (I to V) | 183 487.00 | 195 706.00 | | 183 487.00 |
EG Accrued income and payables due within one year | 124 943.00 | 130 091.00 | | 124 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 531.00 | | 169 531.00 | 169 531.00 |
FJ Net sales | 169 531.00 | | 169 531.00 | 169 531.00 |
FO Operating subsidies | | | 906.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 327.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 173 774.00 | |
FW Other purchases and external expenses | | | 100 560.00 | |
FX Taxes, duties, and similar payments | | | 6 097.00 | |
FY Salaries and Wages | | | 47 802.00 | |
FZ Social Security Contributions | | | 11 438.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 819.00 | |
GE Other Expenses | | | 12 308.00 | |
GF Total Operating Expenses (II) | | | 180 024.00 | |
GG - OPERATING RESULT (I - II) | | | -6 250.00 | |
GR Interest and similar expenses | | | 401.00 | |
GU Total financial expenses (VI) | | | 401.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 327.00 | 1 926.00 | | 3 327.00 |
A2 TOTAL ASSETS | 572.00 | 540.00 | | 572.00 |
A4 Equity method investments | 12 291.00 | 16 596.00 | | 12 291.00 |
HE Exceptional expenses on management operations | 420.00 | 1 111.00 | | 420.00 |
HH Total exceptional expenses (VIII) | 420.00 | 1 111.00 | | 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -420.00 | -1 110.00 | | -420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 774.00 | 258 447.00 | | 173 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 845.00 | 264 851.00 | | 180 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 071.00 | -6 404.00 | | -7 071.00 |
| |
| 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 | 165 374.00 | | | 165 374.00 |
I4 DECREASES Grand Total | | 1 645.00 | 163 730.00 | |
IO DECREASES Total including other intangible assets | | | 139 960.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 645.00 | 23 770.00 | |
KD ACQUISITIONS Total including other intangible assets | 139 960.00 | | | 139 960.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 414.00 | | | 25 414.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 648.00 | 1 819.00 | 1 645.00 | 20 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 648.00 | 1 819.00 | 1 645.00 | 20 648.00 |
| |
| 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 | 2 233.00 | 2 233.00 | | 2 233.00 |
8C Staff and Related Accounts | 7 906.00 | 7 906.00 | | 7 906.00 |
8D Social Security and Other Social Organizations | 6 444.00 | 6 444.00 | | 6 444.00 |
8K Other liabilities (including liabilities related to repo transactions) | 871.00 | 871.00 | | 871.00 |
UX Other trade receivables | 12 652.00 | 12 652.00 | | 12 652.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VI Group and Associates | 105 583.00 | 105 583.00 | | 105 583.00 |
VK Loans repaid during the year | 6 309.00 | | | 6 309.00 |
VM Income taxes | 2 772.00 | 2 772.00 | | 2 772.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 834.00 | 1 834.00 | | 1 834.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 278.00 | 8 278.00 | | 8 278.00 |
VS Prepaid expenses | 10 080.00 | 10 080.00 | | 10 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 783.00 | 33 783.00 | | 33 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 943.00 | 124 943.00 | | 124 943.00 |
| |
| 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 | 5 322.00 | 7 864.00 | | 5 322.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 745.00 | 4 500.00 | | 3 745.00 |
ST Other accounts | 31 209.00 | 37 974.00 | | 31 209.00 |
XQ Rental, rental and co-ownership charges | 18 112.00 | 18 739.00 | | 18 112.00 |
YT Subcontracting | 281.00 | 308.00 | | 281.00 |
YV Retrocessions of fees, commissions and brokerage | 47 214.00 | 72 158.00 | | 47 214.00 |
YW Business tax | 775.00 | 750.00 | | 775.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 097.00 | 8 614.00 | | 6 097.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 100 560.00 | 133 679.00 | | 100 560.00 |
| |
| 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 | 1.00 | | | 1.00 |
