| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 009.00 | 2 009.00 | | 2 009.00 |
AH Goodwill | 147 600.00 | 14 760.00 | 132 840.00 | 147 600.00 |
AT Other tangible assets | 28 805.00 | 29 097.00 | -292.00 | 28 805.00 |
BH Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 182 914.00 | 45 866.00 | 137 048.00 | 182 914.00 |
BX Customers and related accounts | 23 886.00 | | 23 886.00 | 23 886.00 |
BZ Other receivables | 646 826.00 | | 646 826.00 | 646 826.00 |
CJ TOTAL (II) | 670 713.00 | | 670 713.00 | 670 713.00 |
CO Grand total (0 to V) | 853 627.00 | 45 866.00 | 807 761.00 | 853 627.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 154 000.00 | | | 154 000.00 |
DD Legal reserve (1) | 4 530.00 | | | 4 530.00 |
DG Other reserves | 57 442.00 | | | 57 442.00 |
DH Retained earnings | -223 978.00 | | | -223 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 382.00 | | | 5 382.00 |
DL TOTAL (I) | -2 624.00 | | | -2 624.00 |
DU Loans and Debts from Credit Institutions (3) | 646.00 | | | 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 740.00 | | | 24 740.00 |
DX Trade payables and related accounts | 174 422.00 | | | 174 422.00 |
DY Tax and social security liabilities | 13 185.00 | | | 13 185.00 |
EA Other liabilities | 596 688.00 | | | 596 688.00 |
EB Prepaid income (2) | 705.00 | | | 705.00 |
EC TOTAL (IV) | 810 385.00 | | | 810 385.00 |
EE Grand total (I to V) | 807 761.00 | | | 807 761.00 |
EG Accrued income and payables due within one year | 785 645.00 | | | 785 645.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 646.00 | | | 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 206 932.00 | | 206 932.00 | 206 932.00 |
FJ Net sales | 206 932.00 | | 206 932.00 | 206 932.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 148.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 210 082.00 | |
FW Other purchases and external expenses | | | 89 788.00 | |
FX Taxes, duties, and similar payments | | | 2 611.00 | |
FY Salaries and Wages | | | 102 448.00 | |
FZ Social Security Contributions | | | 8 782.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 152.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 203 781.00 | |
GG - OPERATING RESULT (I - II) | | | 6 301.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 775.00 | |
GP Total financial income (V) | | | 1 775.00 | |
GR Interest and similar expenses | | | 229.00 | |
GU Total financial expenses (VI) | | | 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 148.00 | | | 3 148.00 |
HE Exceptional expenses on management operations | 292.00 | | | 292.00 |
HH Total exceptional expenses (VIII) | 292.00 | | | 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -292.00 | | | -292.00 |
HK Income tax | 2 173.00 | | | 2 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 211 857.00 | | | 211 857.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 475.00 | | | 206 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 382.00 | | | 5 382.00 |
| |
| 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 | 182 914.00 | | | 182 914.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 009.00 | | | 2 009.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 500.00 | |
I4 DECREASES Grand Total | | | 182 914.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 009.00 | |
IO DECREASES Total including other intangible assets | | | 147 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 805.00 | |
KD ACQUISITIONS Total including other intangible assets | 147 600.00 | | | 147 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 805.00 | | | 28 805.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 524.00 | 152.00 | | 21 524.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 009.00 | | | 2 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 515.00 | 152.00 | | 19 515.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 14 760.00 | | | 14 760.00 |
7B Total provisions for depreciation | 14 760.00 | | | 14 760.00 |
7C Grand total | 14 760.00 | | | 14 760.00 |
| |
| 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 | 174 422.00 | 174 422.00 | | 174 422.00 |
8C Staff and Related Accounts | 6 412.00 | 6 412.00 | | 6 412.00 |
8D Social Security and Other Social Organizations | 6 027.00 | 6 027.00 | | 6 027.00 |
8K Other liabilities (including liabilities related to repo transactions) | 596 688.00 | 596 688.00 | | 596 688.00 |
8L Deferred income | 705.00 | 705.00 | | 705.00 |
UT Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
UX Other trade receivables | 23 886.00 | 23 886.00 | | 23 886.00 |
VB VAT | 48 364.00 | 48 364.00 | | 48 364.00 |
VC Group and associates | 1 775.00 | 1 775.00 | | 1 775.00 |
VH Loans with a maturity of more than one year at origin | 646.00 | 646.00 | | 646.00 |
VI Group and Associates | 24 740.00 | | 24 740.00 | 24 740.00 |
VQ Other Taxes, Duties, and Similar Debts | 681.00 | 681.00 | | 681.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 596 688.00 | 596 688.00 | | 596 688.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 675 213.00 | 670 713.00 | 4 500.00 | 675 213.00 |
VW VAT | 64.00 | 64.00 | | 64.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 810 385.00 | 785 645.00 | 24 740.00 | 810 385.00 |
| |
| 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 | 1 992.00 | | | 1 992.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 49 623.00 | | | 49 623.00 |
ST Other accounts | 15 951.00 | | | 15 951.00 |
XQ Rental, rental and co-ownership charges | 24 214.00 | | | 24 214.00 |
YW Business tax | 619.00 | | | 619.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 611.00 | | | 2 611.00 |
YY Amount of VAT collected | 7 601.00 | | | 7 601.00 |
YZ Total deductible VAT on goods and services | 26 581.00 | | | 26 581.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 89 788.00 | | | 89 788.00 |
| |
| 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 | 4.00 | | | 4.00 |
