| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 120 000.00 | 80 000.00 | 40 000.00 | 120 000.00 |
AT Other tangible assets | 13 657.00 | 10 338.00 | 3 320.00 | 13 657.00 |
BJ TOTAL (I) | 133 657.00 | 90 338.00 | 43 320.00 | 133 657.00 |
BX Customers and related accounts | 20 363.00 | | 20 363.00 | 20 363.00 |
BZ Other receivables | 1 716.00 | | 1 716.00 | 1 716.00 |
CF Cash and cash equivalents | 155 393.00 | | 155 393.00 | 155 393.00 |
CH Prepaid expenses | 388.00 | | 388.00 | 388.00 |
CJ TOTAL (II) | 177 859.00 | | 177 859.00 | 177 859.00 |
CO Grand total (0 to V) | 311 517.00 | 90 338.00 | 221 179.00 | 311 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 750.00 | 3 750.00 | | 3 750.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 101 399.00 | 168 663.00 | | 101 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 177.00 | -67 264.00 | | 86 177.00 |
DL TOTAL (I) | 192 076.00 | 105 899.00 | | 192 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 977.00 | 12 158.00 | | 1 977.00 |
DX Trade payables and related accounts | 18 434.00 | 6 647.00 | | 18 434.00 |
DY Tax and social security liabilities | 8 291.00 | 3 887.00 | | 8 291.00 |
EA Other liabilities | 400.00 | | | 400.00 |
EC TOTAL (IV) | 29 103.00 | 22 692.00 | | 29 103.00 |
EE Grand total (I to V) | 221 179.00 | 128 591.00 | | 221 179.00 |
EG Accrued income and payables due within one year | 29 103.00 | 22 692.00 | | 29 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 178 221.00 | | 178 221.00 | 178 221.00 |
FJ Net sales | 178 221.00 | | 178 221.00 | 178 221.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 178 221.00 | |
FW Other purchases and external expenses | | | 43 728.00 | |
FX Taxes, duties, and similar payments | | | 3 390.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | -45.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 881.00 | |
GB Operating Expenses - Provisions | | | 40 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 88 954.00 | |
GG - OPERATING RESULT (I - II) | | | 89 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 400.00 | | | 400.00 |
HD Total exceptional income (VII) | 400.00 | | | 400.00 |
HE Exceptional expenses on management operations | 124.00 | 35.00 | | 124.00 |
HH Total exceptional expenses (VIII) | 124.00 | 35.00 | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 276.00 | -35.00 | | 276.00 |
HK Income tax | 3 366.00 | | | 3 366.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 621.00 | 112 506.00 | | 178 621.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 444.00 | 179 770.00 | | 92 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 177.00 | -67 264.00 | | 86 177.00 |
| |
| 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 | 157 100.00 | | | 157 100.00 |
I4 DECREASES Grand Total | | 23 443.00 | 133 657.00 | |
IO DECREASES Total including other intangible assets | | 1 589.00 | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 21 854.00 | 13 657.00 | |
KD ACQUISITIONS Total including other intangible assets | 121 589.00 | | | 121 589.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 511.00 | | | 35 511.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 900.00 | 1 881.00 | 23 443.00 | 31 900.00 |
PE DEPRECIATION Total including other intangible assets | 1 589.00 | | 1 589.00 | 1 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 311.00 | 1 881.00 | 21 854.00 | 30 311.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 40 000.00 | 40 000.00 | | 40 000.00 |
7B Total provisions for depreciation | 40 000.00 | 40 000.00 | | 40 000.00 |
7C Grand total | 40 000.00 | 40 000.00 | | 40 000.00 |
UE of which provisions and reversals: - Operating | | 40 000.00 | | |
| |
| 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 | 18 434.00 | 18 434.00 | | 18 434.00 |
8E Income Taxes | 3 366.00 | 3 366.00 | | 3 366.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400.00 | 400.00 | | 400.00 |
UX Other trade receivables | 20 363.00 | 20 363.00 | | 20 363.00 |
UY Staff and related accounts | 505.00 | 505.00 | | 505.00 |
VB VAT | 1 051.00 | 1 051.00 | | 1 051.00 |
VI Group and Associates | 1 977.00 | 1 977.00 | | 1 977.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 532.00 | 1 532.00 | | 1 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 160.00 | 160.00 | | 160.00 |
VS Prepaid expenses | 388.00 | 388.00 | | 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 466.00 | 22 466.00 | | 22 466.00 |
VW VAT | 3 394.00 | 3 394.00 | | 3 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 103.00 | 29 103.00 | | 29 103.00 |
| |
| 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 | -413.00 | 452.00 | | -413.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 447.00 | 9 165.00 | | 4 447.00 |
ST Other accounts | 37 807.00 | 14 747.00 | | 37 807.00 |
XQ Rental, rental and co-ownership charges | 1 474.00 | 36 860.00 | | 1 474.00 |
YW Business tax | 3 803.00 | 305.00 | | 3 803.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 390.00 | 757.00 | | 3 390.00 |
YY Amount of VAT collected | 37 569.00 | 22 501.00 | | 37 569.00 |
YZ Total deductible VAT on goods and services | 2 369.00 | 9 694.00 | | 2 369.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 728.00 | 60 773.00 | | 43 728.00 |
