| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | 15 000.00 | | 15 000.00 |
BJ TOTAL (I) | 15 304.00 | 15 000.00 | 304.00 | 15 304.00 |
BX Customers and related accounts | 3 473.00 | | 3 473.00 | 3 473.00 |
BZ Other receivables | 208.00 | | 208.00 | 208.00 |
CF Cash and cash equivalents | 78 410.00 | | 78 410.00 | 78 410.00 |
CH Prepaid expenses | 482.00 | | 482.00 | 482.00 |
CJ TOTAL (II) | 82 574.00 | | 82 574.00 | 82 574.00 |
CO Grand total (0 to V) | 97 879.00 | 15 000.00 | 82 879.00 | 97 879.00 |
CU Other investments | 304.00 | | 304.00 | 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 100.00 | 38 100.00 | | 38 100.00 |
DD Legal reserve (1) | 2 665.00 | 2 664.00 | | 2 665.00 |
DF Regulated reserves (1) | 28 021.00 | 27 995.00 | | 28 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 786.00 | 27.00 | | 786.00 |
DL TOTAL (I) | 69 573.00 | 68 786.00 | | 69 573.00 |
DU Loans and Debts from Credit Institutions (3) | 108.00 | 105.00 | | 108.00 |
DX Trade payables and related accounts | 5 718.00 | 4 961.00 | | 5 718.00 |
EA Other liabilities | 7 478.00 | 3 891.00 | | 7 478.00 |
EC TOTAL (IV) | 13 305.00 | 8 959.00 | | 13 305.00 |
EE Grand total (I to V) | 82 879.00 | 77 746.00 | | 82 879.00 |
EG Accrued income and payables due within one year | 13 305.00 | 8 959.00 | | 13 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 174.00 | | 43 174.00 | 43 174.00 |
FJ Net sales | 43 174.00 | | 43 174.00 | 43 174.00 |
FR Total operating income (I) | | | 43 174.00 | |
FW Other purchases and external expenses | | | 41 629.00 | |
FX Taxes, duties, and similar payments | | | 758.00 | |
GF Total Operating Expenses (II) | | | 42 387.00 | |
GG - OPERATING RESULT (I - II) | | | 786.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 174.00 | 37 740.00 | | 43 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 387.00 | 37 712.00 | | 42 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 786.00 | 27.00 | | 786.00 |
| |
| 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 | 15 304.00 | | | 15 304.00 |
I3 DECREASES Total Financial Fixed Assets | | | 304.00 | |
I4 DECREASES Grand Total | | | 15 304.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 304.00 | | | 304.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 15 000.00 | | | 15 000.00 |
7B Total provisions for depreciation | 15 000.00 | | | 15 000.00 |
7C Grand total | 15 000.00 | | | 15 000.00 |
| |
| 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 | 5 718.00 | 5 718.00 | | 5 718.00 |
UX Other trade receivables | 3 473.00 | 3 473.00 | | 3 473.00 |
VC Group and associates | 208.00 | 208.00 | | 208.00 |
VG Loans with a maturity of up to one year at origin | 108.00 | 108.00 | | 108.00 |
VI Group and Associates | 7 478.00 | 7 478.00 | | 7 478.00 |
VS Prepaid expenses | 482.00 | 482.00 | | 482.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 164.00 | 4 164.00 | | 4 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 305.00 | 13 305.00 | | 13 305.00 |
| |
| 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 | 150.00 | 150.00 | | 150.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 70.00 | 434.00 | | 70.00 |
ST Other accounts | 2 466.00 | 2 421.00 | | 2 466.00 |
YT Subcontracting | 2 393.00 | 2 054.00 | | 2 393.00 |
YV Retrocessions of fees, commissions and brokerage | 36 698.00 | 32 042.00 | | 36 698.00 |
YW Business tax | 608.00 | 611.00 | | 608.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 758.00 | 761.00 | | 758.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 629.00 | 36 951.00 | | 41 629.00 |
