| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 34 918.00 | | 34 918.00 | 34 918.00 |
AR Technical installations, industrial equipment and tools | 1 455.00 | 1 455.00 | | 1 455.00 |
AT Other tangible assets | 27 263.00 | 27 263.00 | | 27 263.00 |
BH Other financial assets | 1 286.00 | | 1 286.00 | 1 286.00 |
BJ TOTAL (I) | 64 924.00 | 28 719.00 | 36 204.00 | 64 924.00 |
CF Cash and cash equivalents | 1 803.00 | | 1 803.00 | 1 803.00 |
CH Prepaid expenses | 581.00 | | 581.00 | 581.00 |
CJ TOTAL (II) | 2 384.00 | | 2 384.00 | 2 384.00 |
CO Grand total (0 to V) | 67 309.00 | 28 719.00 | 38 589.00 | 67 309.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | -43 507.00 | | | -43 507.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 529.00 | | | -7 529.00 |
DL TOTAL (I) | -42 652.00 | | | -42 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 779.00 | | | 79 779.00 |
DX Trade payables and related accounts | 496.00 | | | 496.00 |
DY Tax and social security liabilities | 186.00 | | | 186.00 |
EA Other liabilities | 780.00 | | | 780.00 |
EC TOTAL (IV) | 81 242.00 | | | 81 242.00 |
EE Grand total (I to V) | 38 589.00 | | | 38 589.00 |
EG Accrued income and payables due within one year | 81 242.00 | | | 81 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 890.00 | | 10 890.00 | 10 890.00 |
FJ Net sales | 10 890.00 | | 10 890.00 | 10 890.00 |
FR Total operating income (I) | | | 10 890.00 | |
FW Other purchases and external expenses | | | 17 816.00 | |
FX Taxes, duties, and similar payments | | | 883.00 | |
GF Total Operating Expenses (II) | | | 18 699.00 | |
GG - OPERATING RESULT (I - II) | | | -7 809.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 279.00 | | | 279.00 |
HD Total exceptional income (VII) | 279.00 | | | 279.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 279.00 | | | 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 170.00 | | | 11 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 699.00 | | | 18 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 529.00 | | | -7 529.00 |
| |
| 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 | 64 924.00 | | | 64 924.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 286.00 | |
I4 DECREASES Grand Total | | | 64 924.00 | |
IO DECREASES Total including other intangible assets | | | 34 918.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 719.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 918.00 | | | 34 918.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 719.00 | | | 28 719.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 286.00 | | | 1 286.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 719.00 | | | 28 719.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 719.00 | | | 28 719.00 |
| |
| 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 | 496.00 | 496.00 | | 496.00 |
8K Other liabilities (including liabilities related to repo transactions) | 780.00 | 780.00 | | 780.00 |
UT Other financial assets | 1 286.00 | | 1 286.00 | 1 286.00 |
VI Group and Associates | 79 779.00 | 79 779.00 | | 79 779.00 |
VQ Other Taxes, Duties, and Similar Debts | 186.00 | 186.00 | | 186.00 |
VS Prepaid expenses | 581.00 | 581.00 | | 581.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 867.00 | 581.00 | 1 286.00 | 1 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 242.00 | 81 242.00 | | 81 242.00 |
| |
| 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) | 1 797.00 | | | 1 797.00 |
ST Other accounts | 8 475.00 | | | 8 475.00 |
XQ Rental, rental and co-ownership charges | 7 543.00 | | | 7 543.00 |
YW Business tax | 883.00 | | | 883.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 883.00 | | | 883.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 816.00 | | | 17 816.00 |
