| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 229 588.00 | | 229 588.00 | 229 588.00 |
AP Buildings | 2 288.00 | 1 176.00 | 1 112.00 | 2 288.00 |
AT Other tangible assets | 35 512.00 | 32 665.00 | 2 847.00 | 35 512.00 |
BH Other financial assets | 2 908.00 | | 2 908.00 | 2 908.00 |
BJ TOTAL (I) | 270 295.00 | 33 841.00 | 236 454.00 | 270 295.00 |
BX Customers and related accounts | 10 000.00 | | 10 000.00 | 10 000.00 |
BZ Other receivables | 18 859.00 | | 18 859.00 | 18 859.00 |
CF Cash and cash equivalents | 815.00 | | 815.00 | 815.00 |
CH Prepaid expenses | 237.00 | | 237.00 | 237.00 |
CJ TOTAL (II) | 29 912.00 | | 29 912.00 | 29 912.00 |
CO Grand total (0 to V) | 300 207.00 | 33 841.00 | 266 366.00 | 300 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 525.00 | 1 525.00 | | 1 525.00 |
DH Retained earnings | 2 677.00 | -8 664.00 | | 2 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -279.00 | 11 341.00 | | -279.00 |
DL TOTAL (I) | 19 167.00 | 19 446.00 | | 19 167.00 |
DU Loans and Debts from Credit Institutions (3) | 47 133.00 | 67 826.00 | | 47 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 045.00 | 54 969.00 | | 34 045.00 |
DX Trade payables and related accounts | 21 506.00 | 20 007.00 | | 21 506.00 |
DY Tax and social security liabilities | 56 484.00 | 58 689.00 | | 56 484.00 |
EA Other liabilities | 71 666.00 | 60 299.00 | | 71 666.00 |
EC TOTAL (IV) | 247 199.00 | 276 600.00 | | 247 199.00 |
EE Grand total (I to V) | 266 366.00 | 296 046.00 | | 266 366.00 |
EG Accrued income and payables due within one year | 247 199.00 | 276 600.00 | | 247 199.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 337.00 | 195.00 | 110 532.00 | 110 337.00 |
FJ Net sales | 110 337.00 | 195.00 | 110 532.00 | 110 337.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 000.00 | |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 114 609.00 | |
FU Purchases of raw materials and other supplies | | | 7 197.00 | |
FW Other purchases and external expenses | | | 67 073.00 | |
FX Taxes, duties, and similar payments | | | 2 580.00 | |
FY Salaries and Wages | | | 33 988.00 | |
FZ Social Security Contributions | | | 1 588.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 096.00 | |
GE Other Expenses | | | 74.00 | |
GF Total Operating Expenses (II) | | | 114 596.00 | |
GG - OPERATING RESULT (I - II) | | | 13.00 | |
GR Interest and similar expenses | | | 64.00 | |
GU Total financial expenses (VI) | | | 64.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 90 000.00 | | |
HD Total exceptional income (VII) | | 90 000.00 | | |
HE Exceptional expenses on management operations | 228.00 | 113.00 | | 228.00 |
HF Exceptional expenses on capital transactions | | 39 863.00 | | |
HH Total exceptional expenses (VIII) | 228.00 | 39 976.00 | | 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -228.00 | 50 024.00 | | -228.00 |
HK Income tax | | 49.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 114 609.00 | 233 716.00 | | 114 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 888.00 | 222 375.00 | | 114 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -279.00 | 11 341.00 | | -279.00 |
| |
| 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 | 21 506.00 | 21 506.00 | | 21 506.00 |
8C Staff and Related Accounts | 22 791.00 | 22 791.00 | | 22 791.00 |
8D Social Security and Other Social Organizations | 29 647.00 | 29 647.00 | | 29 647.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 666.00 | 71 666.00 | | 71 666.00 |
UT Other financial assets | 2 908.00 | 2 908.00 | | 2 908.00 |
UX Other trade receivables | 10 000.00 | | | 10 000.00 |
UY Staff and related accounts | 4 231.00 | | | 4 231.00 |
VG Loans with a maturity of up to one year at origin | 16 364.00 | 16 364.00 | | 16 364.00 |
VH Loans with a maturity of more than one year at origin | 47 133.00 | 47 133.00 | | 47 133.00 |
VI Group and Associates | 34 045.00 | 34 045.00 | | 34 045.00 |
VK Loans repaid during the year | 20 693.00 | | | 20 693.00 |
VM Income taxes | 1 931.00 | | | 1 931.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 046.00 | 4 046.00 | | 4 046.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 698.00 | | | 12 698.00 |
VS Prepaid expenses | 237.00 | | | 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 004.00 | 32 004.00 | | 32 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 247 199.00 | 247 199.00 | | 247 199.00 |
