| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 71 837.00 | | 71 837.00 | 71 837.00 |
AT Other tangible assets | 11 501.00 | 9 346.00 | 2 154.00 | 11 501.00 |
BJ TOTAL (I) | 83 338.00 | 9 346.00 | 73 991.00 | 83 338.00 |
BT Goods | 3 849.00 | | 3 849.00 | 3 849.00 |
BZ Other receivables | 726.00 | | 726.00 | 726.00 |
CF Cash and cash equivalents | 3 366.00 | | 3 366.00 | 3 366.00 |
CH Prepaid expenses | 1 386.00 | | 1 386.00 | 1 386.00 |
CJ TOTAL (II) | 9 328.00 | | 9 328.00 | 9 328.00 |
CO Grand total (0 to V) | 92 665.00 | 9 346.00 | 83 319.00 | 92 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -32 507.00 | -42 056.00 | | -32 507.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 609.00 | 9 548.00 | | 60 609.00 |
DL TOTAL (I) | 33 101.00 | -27 507.00 | | 33 101.00 |
DU Loans and Debts from Credit Institutions (3) | 4 500.00 | 4 668.00 | | 4 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 707.00 | 85 269.00 | | 36 707.00 |
DX Trade payables and related accounts | 2 849.00 | 4 293.00 | | 2 849.00 |
DY Tax and social security liabilities | 6 161.00 | 16 625.00 | | 6 161.00 |
EA Other liabilities | | 13.00 | | |
EC TOTAL (IV) | 50 218.00 | 110 867.00 | | 50 218.00 |
EE Grand total (I to V) | 83 319.00 | 83 360.00 | | 83 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 49 361.00 | | 49 361.00 | 49 361.00 |
FG Production sold - services | 320.00 | | 320.00 | 320.00 |
FJ Net sales | 49 680.00 | | 49 680.00 | 49 680.00 |
FO Operating subsidies | | | 47 801.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 653.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 98 140.00 | |
FS Purchases of goods (including customs duties) | | | 16 851.00 | |
FT Inventory change (goods) | | | -141.00 | |
FU Purchases of raw materials and other supplies | | | 6.00 | |
FW Other purchases and external expenses | | | 10 655.00 | |
FX Taxes, duties, and similar payments | | | 725.00 | |
FY Salaries and Wages | | | 7 996.00 | |
FZ Social Security Contributions | | | 235.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 605.00 | |
GE Other Expenses | | | 250.00 | |
GF Total Operating Expenses (II) | | | 37 182.00 | |
GG - OPERATING RESULT (I - II) | | | 60 958.00 | |
GR Interest and similar expenses | | | 215.00 | |
GU Total financial expenses (VI) | | | 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 653.00 | 4 692.00 | | 653.00 |
A4 Equity method investments | 248.00 | 406.00 | | 248.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 140.00 | 87 424.00 | | 98 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 531.00 | 77 876.00 | | 37 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 609.00 | 9 548.00 | | 60 609.00 |
| |
| 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 | 83 264.00 | | 1 099.00 | 83 264.00 |
KD ACQUISITIONS Total including other intangible assets | 71 837.00 | | | 71 837.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 427.00 | | 1 099.00 | 11 427.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 766.00 | 605.00 | 1 025.00 | 9 766.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 766.00 | 605.00 | 1 025.00 | 9 766.00 |
| |
| 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 | 2 849.00 | 2 849.00 | | 2 849.00 |
8C Staff and Related Accounts | 4 376.00 | 4 376.00 | | 4 376.00 |
8D Social Security and Other Social Organizations | 994.00 | 994.00 | | 994.00 |
VB VAT | 376.00 | 376.00 | | 376.00 |
VH Loans with a maturity of more than one year at origin | 4 500.00 | 4 500.00 | | 4 500.00 |
VI Group and Associates | 36 707.00 | 36 707.00 | | 36 707.00 |
VQ Other Taxes, Duties, and Similar Debts | 326.00 | 326.00 | | 326.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 350.00 | 350.00 | | 350.00 |
VS Prepaid expenses | 1 386.00 | 1 386.00 | | 1 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 113.00 | 2 113.00 | | 2 113.00 |
VW VAT | 465.00 | 465.00 | | 465.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 218.00 | 50 218.00 | | 50 218.00 |
| |
| 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 | 163.00 | 1 342.00 | | 163.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 405.00 | 3 527.00 | | 4 405.00 |
ST Other accounts | 5 068.00 | 7 413.00 | | 5 068.00 |
XQ Rental, rental and co-ownership charges | 1 182.00 | 9 549.00 | | 1 182.00 |
YW Business tax | 562.00 | 559.00 | | 562.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 725.00 | 1 901.00 | | 725.00 |
YY Amount of VAT collected | 6 661.00 | 9 733.00 | | 6 661.00 |
YZ Total deductible VAT on goods and services | 3 934.00 | 4 518.00 | | 3 934.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 655.00 | 20 488.00 | | 10 655.00 |
