| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 44 210.00 | | 44 210.00 | 44 210.00 |
AT Other tangible assets | 44 199.00 | 44 199.00 | | 44 199.00 |
BH Other financial assets | 640.00 | | 640.00 | 640.00 |
BJ TOTAL (I) | 89 050.00 | 44 199.00 | 44 850.00 | 89 050.00 |
BT Goods | 46 746.00 | | 46 746.00 | 46 746.00 |
BZ Other receivables | 3 779.00 | | 3 779.00 | 3 779.00 |
CF Cash and cash equivalents | 8 939.00 | | 8 939.00 | 8 939.00 |
CJ TOTAL (II) | 59 464.00 | | 59 464.00 | 59 464.00 |
CO Grand total (0 to V) | 148 514.00 | 44 199.00 | 104 315.00 | 148 514.00 |
CP Shares due in less than one year | 640.00 | | | 640.00 |
| |
| 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 |
DG Other reserves | 12 657.00 | | | 12 657.00 |
DH Retained earnings | 14 357.00 | | | 14 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 266.00 | | | 1 266.00 |
DL TOTAL (I) | 36 665.00 | | | 36 665.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 148.00 | | | 14 148.00 |
DX Trade payables and related accounts | 12 469.00 | | | 12 469.00 |
DY Tax and social security liabilities | 1 131.00 | | | 1 131.00 |
EA Other liabilities | 39 900.00 | | | 39 900.00 |
EC TOTAL (IV) | 67 649.00 | | | 67 649.00 |
EE Grand total (I to V) | 104 315.00 | | | 104 315.00 |
EG Accrued income and payables due within one year | 67 649.00 | | | 67 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 56 442.00 | | 56 442.00 | 56 442.00 |
FJ Net sales | 56 442.00 | | 56 442.00 | 56 442.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 56 444.00 | |
FS Purchases of goods (including customs duties) | | | 25 508.00 | |
FT Inventory change (goods) | | | -733.00 | |
FW Other purchases and external expenses | | | 22 920.00 | |
FX Taxes, duties, and similar payments | | | 619.00 | |
FY Salaries and Wages | | | 4 633.00 | |
FZ Social Security Contributions | | | 988.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 53 938.00 | |
GG - OPERATING RESULT (I - II) | | | 2 506.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 506.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 165.00 | | | 165.00 |
HD Total exceptional income (VII) | 165.00 | | | 165.00 |
HF Exceptional expenses on capital transactions | 1 405.00 | | | 1 405.00 |
HH Total exceptional expenses (VIII) | 1 405.00 | | | 1 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 239.00 | | | -1 239.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 610.00 | | | 56 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 343.00 | | | 55 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 266.00 | | | 1 266.00 |
| |
| 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 | 89 050.00 | | | 89 050.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 3.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 640.00 | |
I4 DECREASES Grand Total | | | 89 050.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | 2.00 | 3.00 | 1.00 |
IO DECREASES Total including other intangible assets | | | 44 210.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 199.00 | |
KD ACQUISITIONS Total including other intangible assets | 44 210.00 | | | 44 210.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 199.00 | | | 44 199.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 640.00 | | | 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 199.00 | | | 44 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 199.00 | | | 44 199.00 |
| |
| 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 | 12 469.00 | 12 469.00 | | 12 469.00 |
8C Staff and Related Accounts | 421.00 | 421.00 | | 421.00 |
8D Social Security and Other Social Organizations | 710.00 | 710.00 | | 710.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 900.00 | 39 900.00 | | 39 900.00 |
UT Other financial assets | 640.00 | 640.00 | | 640.00 |
VB VAT | 3 779.00 | 3 779.00 | | 3 779.00 |
VI Group and Associates | 14 148.00 | 14 148.00 | | 14 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 419.00 | 4 419.00 | | 4 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 649.00 | 67 649.00 | | 67 649.00 |
| |
| 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) | 6 953.00 | | | 6 953.00 |
ST Other accounts | 6 542.00 | | | 6 542.00 |
XQ Rental, rental and co-ownership charges | 9 424.00 | | | 9 424.00 |
YW Business tax | 619.00 | | | 619.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 619.00 | | | 619.00 |
YY Amount of VAT collected | 11 817.00 | | | 11 817.00 |
YZ Total deductible VAT on goods and services | 9 168.00 | | | 9 168.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 920.00 | | | 22 920.00 |
