| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 43 600.00 | | 43 600.00 | 43 600.00 |
AP Buildings | 20 269.00 | 20 269.00 | | 20 269.00 |
AT Other tangible assets | 48 786.00 | 37 299.00 | 11 487.00 | 48 786.00 |
BJ TOTAL (I) | 132 656.00 | 57 568.00 | 75 087.00 | 132 656.00 |
BX Customers and related accounts | 10 965.00 | | 10 965.00 | 10 965.00 |
BZ Other receivables | 18 064.00 | | 18 064.00 | 18 064.00 |
CF Cash and cash equivalents | 68 238.00 | | 68 238.00 | 68 238.00 |
CH Prepaid expenses | 1 640.00 | | 1 640.00 | 1 640.00 |
CJ TOTAL (II) | 98 907.00 | | 98 907.00 | 98 907.00 |
CO Grand total (0 to V) | 231 563.00 | 57 568.00 | 173 995.00 | 231 563.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 734.00 | | | 45 734.00 |
DD Legal reserve (1) | 4 573.00 | | | 4 573.00 |
DG Other reserves | 54 547.00 | | | 54 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 933.00 | | | 23 933.00 |
DL TOTAL (I) | 128 789.00 | | | 128 789.00 |
DU Loans and Debts from Credit Institutions (3) | 12.00 | | | 12.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 109.00 | | | 3 109.00 |
DX Trade payables and related accounts | 3 433.00 | | | 3 433.00 |
DY Tax and social security liabilities | 36 426.00 | | | 36 426.00 |
EA Other liabilities | 2 223.00 | | | 2 223.00 |
EC TOTAL (IV) | 45 205.00 | | | 45 205.00 |
EE Grand total (I to V) | 173 995.00 | | | 173 995.00 |
EG Accrued income and payables due within one year | 45 205.00 | | | 45 205.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12.00 | | | 12.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 916.00 | | 170 916.00 | 170 916.00 |
FJ Net sales | 170 916.00 | | 170 916.00 | 170 916.00 |
FR Total operating income (I) | | | 170 916.00 | |
FW Other purchases and external expenses | | | 36 160.00 | |
FX Taxes, duties, and similar payments | | | 9 966.00 | |
FY Salaries and Wages | | | 63 232.00 | |
FZ Social Security Contributions | | | 26 094.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 326.00 | |
GE Other Expenses | | | 4 321.00 | |
GF Total Operating Expenses (II) | | | 143 102.00 | |
GG - OPERATING RESULT (I - II) | | | 27 813.00 | |
GL Other interest and similar income | | | 320.00 | |
GP Total financial income (V) | | | 320.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 18 189.00 | | | 18 189.00 |
A4 Equity method investments | 4 319.00 | | | 4 319.00 |
HK Income tax | 4 160.00 | | | 4 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 236.00 | | | 171 236.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 302.00 | | | 147 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 933.00 | | | 23 933.00 |
| |
| 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 | 132 656.00 | | | 132 656.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 000.00 | |
I4 DECREASES Grand Total | | | 132 656.00 | |
IO DECREASES Total including other intangible assets | | | 43 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 055.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 600.00 | | | 43 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 055.00 | | | 69 055.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 000.00 | | | 20 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 242.00 | 3 326.00 | | 54 242.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 242.00 | 3 326.00 | | 54 242.00 |
| |
| 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 | 3 433.00 | 3 433.00 | | 3 433.00 |
8C Staff and Related Accounts | 3 504.00 | 3 504.00 | | 3 504.00 |
8D Social Security and Other Social Organizations | 30 349.00 | 30 349.00 | | 30 349.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 223.00 | 2 223.00 | | 2 223.00 |
UX Other trade receivables | 10 965.00 | | | 10 965.00 |
VB VAT | 1 142.00 | | | 1 142.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VI Group and Associates | 3 109.00 | 3 109.00 | | 3 109.00 |
VM Income taxes | 3 608.00 | | | 3 608.00 |
VQ Other Taxes, Duties, and Similar Debts | 277.00 | 277.00 | | 277.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 314.00 | | | 13 314.00 |
VS Prepaid expenses | 1 640.00 | | | 1 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 669.00 | 30 669.00 | | 30 669.00 |
VW VAT | 2 296.00 | 2 296.00 | | 2 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 205.00 | 45 205.00 | | 45 205.00 |
| |
| 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 | 8 552.00 | | | 8 552.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 877.00 | | | 2 877.00 |
ST Other accounts | 9 789.00 | | | 9 789.00 |
XQ Rental, rental and co-ownership charges | 23 493.00 | | | 23 493.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 1 414.00 | | | 1 414.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 966.00 | | | 9 966.00 |
YY Amount of VAT collected | 34 183.00 | | | 34 183.00 |
YZ Total deductible VAT on goods and services | 3 278.00 | | | 3 278.00 |
ZE Dividends | 22 000.00 | | | 22 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 160.00 | | | 36 160.00 |
