| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 900.00 | 3 900.00 | | 3 900.00 |
AH Goodwill | 28 203.00 | | 28 203.00 | 28 203.00 |
AR Technical installations, industrial equipment and tools | 607.00 | 607.00 | | 607.00 |
AT Other tangible assets | 9 200.00 | 9 200.00 | | 9 200.00 |
BJ TOTAL (I) | 161 912.00 | 13 708.00 | 148 204.00 | 161 912.00 |
BX Customers and related accounts | 3 388.00 | 1 468.00 | 1 920.00 | 3 388.00 |
BZ Other receivables | 135 190.00 | | 135 190.00 | 135 190.00 |
CF Cash and cash equivalents | 69 638.00 | | 69 638.00 | 69 638.00 |
CJ TOTAL (II) | 208 216.00 | 1 468.00 | 206 747.00 | 208 216.00 |
CO Grand total (0 to V) | 370 127.00 | 15 176.00 | 354 951.00 | 370 127.00 |
CU Other investments | 120 001.00 | | 120 001.00 | 120 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DG Other reserves | 137 367.00 | 137 367.00 | | 137 367.00 |
DH Retained earnings | 33 876.00 | 24 899.00 | | 33 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 344.00 | 8 976.00 | | 10 344.00 |
DL TOTAL (I) | 349 281.00 | 338 937.00 | | 349 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 529.00 | 529.00 | | 529.00 |
DX Trade payables and related accounts | 4 875.00 | 3 759.00 | | 4 875.00 |
DY Tax and social security liabilities | 267.00 | 1 583.00 | | 267.00 |
EC TOTAL (IV) | 5 671.00 | 5 872.00 | | 5 671.00 |
EE Grand total (I to V) | 354 951.00 | 344 808.00 | | 354 951.00 |
EG Accrued income and payables due within one year | 5 671.00 | 5 872.00 | | 5 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 464.00 | | 16 464.00 | 16 464.00 |
FJ Net sales | 16 464.00 | | 16 464.00 | 16 464.00 |
FR Total operating income (I) | | | 16 464.00 | |
FW Other purchases and external expenses | | | 4 145.00 | |
FX Taxes, duties, and similar payments | | | 225.00 | |
GF Total Operating Expenses (II) | | | 4 370.00 | |
GG - OPERATING RESULT (I - II) | | | 12 094.00 | |
GL Other interest and similar income | | | 133.00 | |
GP Total financial income (V) | | | 133.00 | |
GR Interest and similar expenses | | | 60.00 | |
GU Total financial expenses (VI) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 5.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 5.00 | | 1.00 |
HE Exceptional expenses on management operations | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 3.00 | | 1.00 |
HK Income tax | 1 825.00 | 3 490.00 | | 1 825.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 599.00 | 16 602.00 | | 16 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 255.00 | 7 626.00 | | 6 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 344.00 | 8 976.00 | | 10 344.00 |
| |
| 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 | 161 912.00 | | | 161 912.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120 001.00 | |
I4 DECREASES Grand Total | | | 161 912.00 | |
IO DECREASES Total including other intangible assets | | | 32 103.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 808.00 | |
KD ACQUISITIONS Total including other intangible assets | 32 103.00 | | | 32 103.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 808.00 | | | 9 808.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 120 001.00 | | | 120 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 708.00 | | | 13 708.00 |
PE DEPRECIATION Total including other intangible assets | 3 900.00 | | | 3 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 808.00 | | | 9 808.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 468.00 | | | 1 468.00 |
7B Total provisions for depreciation | 1 468.00 | | | 1 468.00 |
7C Grand total | 1 468.00 | | | 1 468.00 |
| |
| 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 | 4 875.00 | 4 875.00 | | 4 875.00 |
UX Other trade receivables | 1 646.00 | 1 646.00 | | 1 646.00 |
VA Doubtful or disputed receivables | 1 741.00 | 1 741.00 | | 1 741.00 |
VC Group and associates | 132 753.00 | 132 753.00 | | 132 753.00 |
VI Group and Associates | 529.00 | 529.00 | | 529.00 |
VM Income taxes | 794.00 | 794.00 | | 794.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 643.00 | 1 643.00 | | 1 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 577.00 | 138 577.00 | | 138 577.00 |
VW VAT | 267.00 | 267.00 | | 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 671.00 | 5 671.00 | | 5 671.00 |
| |
| 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) | 3 065.00 | 2 468.00 | | 3 065.00 |
ST Other accounts | | 290.00 | | |
YT Subcontracting | 1 080.00 | 1 080.00 | | 1 080.00 |
YW Business tax | 225.00 | 221.00 | | 225.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 225.00 | 221.00 | | 225.00 |
YY Amount of VAT collected | 3 293.00 | 3 288.00 | | 3 293.00 |
YZ Total deductible VAT on goods and services | 527.00 | 722.00 | | 527.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 145.00 | 3 838.00 | | 4 145.00 |
