| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 891.00 | | 6 891.00 | 6 891.00 |
BJ TOTAL (I) | 6 891.00 | | 6 891.00 | 6 891.00 |
BX Customers and related accounts | 9 812.00 | | 9 812.00 | 9 812.00 |
BZ Other receivables | 3 584.00 | | 3 584.00 | 3 584.00 |
CF Cash and cash equivalents | 793.00 | | 793.00 | 793.00 |
CJ TOTAL (II) | 14 189.00 | | 14 189.00 | 14 189.00 |
CO Grand total (0 to V) | 21 080.00 | | 21 080.00 | 21 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 110.00 | | | -2 110.00 |
DL TOTAL (I) | -1 110.00 | | | -1 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 200.00 | | | 8 200.00 |
DX Trade payables and related accounts | 11 952.00 | | | 11 952.00 |
DY Tax and social security liabilities | 1 635.00 | | | 1 635.00 |
EA Other liabilities | 403.00 | | | 403.00 |
EC TOTAL (IV) | 22 190.00 | | | 22 190.00 |
EE Grand total (I to V) | 21 080.00 | | | 21 080.00 |
EG Accrued income and payables due within one year | 13 990.00 | | | 13 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 177.00 | | 8 177.00 | 8 177.00 |
FJ Net sales | 8 177.00 | | 8 177.00 | 8 177.00 |
FR Total operating income (I) | | | 8 177.00 | |
FW Other purchases and external expenses | | | 2 610.00 | |
FX Taxes, duties, and similar payments | | | 7 677.00 | |
GF Total Operating Expenses (II) | | | 10 287.00 | |
GG - OPERATING RESULT (I - II) | | | -2 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 177.00 | | | 8 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 287.00 | | | 10 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 110.00 | | | -2 110.00 |
| |
| 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 | | | 6 891.00 | |
I4 DECREASES Grand Total | | | 6 891.00 | |
IO DECREASES Total including other intangible assets | | | 6 891.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 6 891.00 | |
| |
| 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 | 11 952.00 | 11 952.00 | | 11 952.00 |
8K Other liabilities (including liabilities related to repo transactions) | 403.00 | 403.00 | | 403.00 |
UX Other trade receivables | 9 812.00 | 9 812.00 | | 9 812.00 |
VB VAT | 3 150.00 | 3 150.00 | | 3 150.00 |
VI Group and Associates | 8 200.00 | | | 8 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 433.00 | 433.00 | | 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 396.00 | 13 396.00 | | 13 396.00 |
VW VAT | 1 635.00 | 1 635.00 | | 1 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 190.00 | 13 990.00 | | 22 190.00 |
| |
| 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 | 7 677.00 | | | 7 677.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 000.00 | | | 2 000.00 |
ST Other accounts | 207.00 | | | 207.00 |
XQ Rental, rental and co-ownership charges | 403.00 | | | 403.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 677.00 | | | 7 677.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 610.00 | | | 2 610.00 |
