| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 26 800.00 | | 26 800.00 | 26 800.00 |
AT Other tangible assets | 14 085.00 | 14 085.00 | | 14 085.00 |
BH Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 45 385.00 | 14 085.00 | 31 300.00 | 45 385.00 |
BV Advances and down payments on orders | 1 488.00 | | 1 488.00 | 1 488.00 |
BX Customers and related accounts | 407.00 | | 407.00 | 407.00 |
CF Cash and cash equivalents | 16 365.00 | | 16 365.00 | 16 365.00 |
CJ TOTAL (II) | 18 260.00 | | 18 260.00 | 18 260.00 |
CO Grand total (0 to V) | 63 646.00 | 14 085.00 | 49 560.00 | 63 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 400.00 | | | 38 400.00 |
DD Legal reserve (1) | 173.00 | | | 173.00 |
DH Retained earnings | -64 120.00 | | | -64 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 080.00 | | | 2 080.00 |
DL TOTAL (I) | -23 467.00 | | | -23 467.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 285.00 | | | 67 285.00 |
DX Trade payables and related accounts | 5 742.00 | | | 5 742.00 |
EC TOTAL (IV) | 73 028.00 | | | 73 028.00 |
EE Grand total (I to V) | 49 560.00 | | | 49 560.00 |
EG Accrued income and payables due within one year | 73 028.00 | | | 73 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 867.00 | | 51 867.00 | 51 867.00 |
FJ Net sales | 51 867.00 | | 51 867.00 | 51 867.00 |
FR Total operating income (I) | | | 51 867.00 | |
FW Other purchases and external expenses | | | 45 106.00 | |
FX Taxes, duties, and similar payments | | | 2 702.00 | |
GF Total Operating Expenses (II) | | | 47 808.00 | |
GG - OPERATING RESULT (I - II) | | | 4 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 479.00 | | | 479.00 |
HF Exceptional expenses on capital transactions | 1 500.00 | | | 1 500.00 |
HH Total exceptional expenses (VIII) | 1 979.00 | | | 1 979.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 979.00 | | | -1 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 867.00 | | | 51 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 788.00 | | | 49 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 080.00 | | | 2 080.00 |
| |
| 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 | 45 385.00 | | | 45 385.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 500.00 | |
I4 DECREASES Grand Total | | | 45 385.00 | |
IO DECREASES Total including other intangible assets | | | 26 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 085.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 800.00 | | | 26 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 085.00 | | | 14 085.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 085.00 | | | 14 085.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 085.00 | | | 14 085.00 |
| |
| 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 | 5 742.00 | 5 742.00 | | 5 742.00 |
UT Other financial assets | 4 500.00 | 4 500.00 | | 4 500.00 |
UX Other trade receivables | 407.00 | 407.00 | | 407.00 |
VI Group and Associates | 67 285.00 | 67 285.00 | | 67 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 907.00 | 4 907.00 | | 4 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 026.00 | 73 028.00 | | 73 026.00 |
| |
| 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 | 1 456.00 | | | 1 456.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 136.00 | | | 12 136.00 |
ST Other accounts | 10 929.00 | | | 10 929.00 |
XQ Rental, rental and co-ownership charges | 22 041.00 | | | 22 041.00 |
YW Business tax | 1 246.00 | | | 1 246.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 702.00 | | | 2 702.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45 106.00 | | | 45 106.00 |
