| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 170 000.00 | | 170 000.00 | 170 000.00 |
AT Other tangible assets | 65 835.00 | 55 670.00 | 10 164.00 | 65 835.00 |
BH Other financial assets | 14 222.00 | | 14 222.00 | 14 222.00 |
BJ TOTAL (I) | 250 057.00 | 55 670.00 | 194 386.00 | 250 057.00 |
BT Goods | 18 014.00 | | 18 014.00 | 18 014.00 |
BZ Other receivables | 10 424.00 | | 10 424.00 | 10 424.00 |
CF Cash and cash equivalents | 20 396.00 | | 20 396.00 | 20 396.00 |
CJ TOTAL (II) | 48 834.00 | | 48 834.00 | 48 834.00 |
CO Grand total (0 to V) | 298 892.00 | 55 670.00 | 243 221.00 | 298 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 53 064.00 | | | 53 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 340.00 | | | 340.00 |
DL TOTAL (I) | 61 655.00 | | | 61 655.00 |
DU Loans and Debts from Credit Institutions (3) | 19 372.00 | | | 19 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 653.00 | | | 155 653.00 |
DX Trade payables and related accounts | 3 016.00 | | | 3 016.00 |
DY Tax and social security liabilities | 3 524.00 | | | 3 524.00 |
EC TOTAL (IV) | 181 565.00 | | | 181 565.00 |
EE Grand total (I to V) | 243 221.00 | | | 243 221.00 |
EG Accrued income and payables due within one year | 162 193.00 | | | 162 193.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 83 292.00 | | 83 292.00 | 83 292.00 |
FJ Net sales | 83 292.00 | | 83 292.00 | 83 292.00 |
FO Operating subsidies | | | 15 250.00 | |
FR Total operating income (I) | | | 98 542.00 | |
FS Purchases of goods (including customs duties) | | | 43 557.00 | |
FT Inventory change (goods) | | | 2 334.00 | |
FU Purchases of raw materials and other supplies | | | -50.00 | |
FW Other purchases and external expenses | | | 34 043.00 | |
FX Taxes, duties, and similar payments | | | 1 937.00 | |
FY Salaries and Wages | | | 10 650.00 | |
FZ Social Security Contributions | | | 3 323.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 920.00 | |
GF Total Operating Expenses (II) | | | 97 716.00 | |
GG - OPERATING RESULT (I - II) | | | 826.00 | |
GR Interest and similar expenses | | | 485.00 | |
GU Total financial expenses (VI) | | | 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 705.00 | | | 2 705.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 542.00 | | | 98 542.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 201.00 | | | 98 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 340.00 | | | 340.00 |
| |
| 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 | 245 557.00 | | 4 500.00 | 245 557.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 222.00 | |
I4 DECREASES Grand Total | | | 250 057.00 | |
IO DECREASES Total including other intangible assets | | | 170 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 835.00 | |
KD ACQUISITIONS Total including other intangible assets | 170 000.00 | | | 170 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 335.00 | | 4 500.00 | 61 335.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 222.00 | | | 14 222.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 750.00 | 1 920.00 | | 53 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 750.00 | 1 920.00 | | 53 750.00 |
| |
| 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 | 3 016.00 | 3 016.00 | | 3 016.00 |
8D Social Security and Other Social Organizations | 1 297.00 | 1 297.00 | | 1 297.00 |
UT Other financial assets | 14 222.00 | | 14 222.00 | 14 222.00 |
VB VAT | 72.00 | 72.00 | | 72.00 |
VG Loans with a maturity of up to one year at origin | 19 372.00 | | 19 372.00 | 19 372.00 |
VI Group and Associates | 155 653.00 | 155 653.00 | | 155 653.00 |
VJ Loans taken out during the year | 30 000.00 | | | 30 000.00 |
VK Loans repaid during the year | 5 848.00 | | | 5 848.00 |
VM Income taxes | 352.00 | 352.00 | | 352.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 647.00 | 10 424.00 | 14 222.00 | 24 647.00 |
VW VAT | 2 227.00 | 2 227.00 | | 2 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 565.00 | 162 193.00 | 19 372.00 | 181 565.00 |
| |
| 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 | 721.00 | | | 721.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 368.00 | | | 11 368.00 |
XQ Rental, rental and co-ownership charges | 22 675.00 | | | 22 675.00 |
YW Business tax | 1 216.00 | | | 1 216.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 937.00 | | | 1 937.00 |
YY Amount of VAT collected | 16 659.00 | | | 16 659.00 |
YZ Total deductible VAT on goods and services | 10 545.00 | | | 10 545.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 043.00 | | | 34 043.00 |
