| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 381 033.00 | | 381 033.00 | 381 033.00 |
AT Other tangible assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 383 033.00 | | 383 033.00 | 383 033.00 |
BZ Other receivables | 8 393.00 | | 8 393.00 | 8 393.00 |
CF Cash and cash equivalents | 1 099.00 | | 1 099.00 | 1 099.00 |
CJ TOTAL (II) | 9 491.00 | | 9 491.00 | 9 491.00 |
CO Grand total (0 to V) | 392 524.00 | | 392 524.00 | 392 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 850.00 | | | 280 850.00 |
DH Retained earnings | 37 135.00 | | | 37 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -204.00 | | | -204.00 |
DL TOTAL (I) | 317 780.00 | | | 317 780.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 570.00 | | | 58 570.00 |
DY Tax and social security liabilities | 16 174.00 | | | 16 174.00 |
EC TOTAL (IV) | 74 744.00 | | | 74 744.00 |
EE Grand total (I to V) | 392 524.00 | | | 392 524.00 |
EG Accrued income and payables due within one year | 74 744.00 | | | 74 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -34.00 | |
GF Total Operating Expenses (II) | | | -34.00 | |
GG - OPERATING RESULT (I - II) | | | 34.00 | |
GR Interest and similar expenses | | | 238.00 | |
GU Total financial expenses (VI) | | | 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204.00 | | | 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -204.00 | | | -204.00 |
| |
| 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 | 383 033.00 | | | 383 033.00 |
I4 DECREASES Grand Total | | | 383 033.00 | |
IO DECREASES Total including other intangible assets | | | 381 033.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 381 033.00 | | | 381 033.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 8 393.00 | 8 393.00 | | 8 393.00 |
VI Group and Associates | 58 570.00 | 58 570.00 | | 58 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 393.00 | 8 393.00 | | 8 393.00 |
VW VAT | 16 174.00 | 16 174.00 | | 16 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 744.00 | 74 744.00 | | 74 744.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 180.00 | | | 180.00 |
ST Other accounts | 230.00 | | | 230.00 |
XQ Rental, rental and co-ownership charges | -444.00 | | | -444.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | -34.00 | | | -34.00 |
