| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 920.00 | 535.00 | 1 385.00 | 1 920.00 |
AF Concessions, Patents and Similar Rights | 1 477.00 | 862.00 | 616.00 | 1 477.00 |
AH Goodwill | 18 000.00 | | 18 000.00 | 18 000.00 |
AR Technical installations, industrial equipment and tools | 19 493.00 | 3 711.00 | 15 782.00 | 19 493.00 |
AT Other tangible assets | 4 078.00 | 1 307.00 | 2 771.00 | 4 078.00 |
BH Other financial assets | 55.00 | | 55.00 | 55.00 |
BJ TOTAL (I) | 45 024.00 | 6 415.00 | 38 609.00 | 45 024.00 |
BL Raw materials, supplies | 7 813.00 | | 7 813.00 | 7 813.00 |
BR Intermediate and finished products | 22 437.00 | | 22 437.00 | 22 437.00 |
BT Goods | 1 797.00 | | 1 797.00 | 1 797.00 |
BZ Other receivables | 1 317.00 | | 1 317.00 | 1 317.00 |
CF Cash and cash equivalents | 2 398.00 | | 2 398.00 | 2 398.00 |
CH Prepaid expenses | 6 474.00 | | 6 474.00 | 6 474.00 |
CJ TOTAL (II) | 42 235.00 | | 42 235.00 | 42 235.00 |
CO Grand total (0 to V) | 87 259.00 | 6 415.00 | 80 844.00 | 87 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -4 037.00 | | | -4 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70.00 | | | -70.00 |
DL TOTAL (I) | 5 893.00 | | | 5 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 018.00 | | | 71 018.00 |
DX Trade payables and related accounts | 3 794.00 | | | 3 794.00 |
DY Tax and social security liabilities | 139.00 | | | 139.00 |
EC TOTAL (IV) | 74 951.00 | | | 74 951.00 |
EE Grand total (I to V) | 80 844.00 | | | 80 844.00 |
EG Accrued income and payables due within one year | 74 951.00 | | | 74 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 354.00 | | 7 354.00 | 7 354.00 |
FJ Net sales | 7 354.00 | | 7 354.00 | 7 354.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 119.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 7 476.00 | |
FT Inventory change (goods) | | | -1 406.00 | |
FU Purchases of raw materials and other supplies | | | 8 246.00 | |
FV Inventory change (raw materials and supplies) | | | -4 623.00 | |
FW Other purchases and external expenses | | | 24 465.00 | |
FX Taxes, duties, and similar payments | | | 173.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 623.00 | |
GE Other Expenses | | | 228.00 | |
GF Total Operating Expenses (II) | | | 30 707.00 | |
GG - OPERATING RESULT (I - II) | | | -23 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 119.00 | | | 119.00 |
HA Exceptional income from management transactions | 23 160.00 | | | 23 160.00 |
HD Total exceptional income (VII) | 23 160.00 | | | 23 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 23 160.00 | | | 23 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 636.00 | | | 30 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 707.00 | | | 30 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70.00 | | | -70.00 |
| |
| 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 | 44 695.00 | | 329.00 | 44 695.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 920.00 | | | 1 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55.00 | |
I4 DECREASES Grand Total | | | 45 024.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 920.00 | |
IO DECREASES Total including other intangible assets | | | 19 477.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 571.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 477.00 | | | 19 477.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 242.00 | | 329.00 | 23 242.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 55.00 | | | 55.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 792.00 | 3 623.00 | | 2 792.00 |
CY DEPRECIATION Start-up, development, or research expenses | 266.00 | 269.00 | | 266.00 |
PE DEPRECIATION Total including other intangible assets | 369.00 | 492.00 | | 369.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 156.00 | 2 862.00 | | 2 156.00 |
| |
| 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 | 3 794.00 | 3 794.00 | | 3 794.00 |
8D Social Security and Other Social Organizations | 100.00 | 100.00 | | 100.00 |
UT Other financial assets | 55.00 | 55.00 | | 55.00 |
VB VAT | 1 317.00 | | | 1 317.00 |
VI Group and Associates | 71 019.00 | 71 018.00 | | 71 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 22.00 | 22.00 | | 22.00 |
VS Prepaid expenses | 6 474.00 | | | 6 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 845.00 | 7 845.00 | | 7 845.00 |
VW VAT | 17.00 | 17.00 | | 17.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 951.00 | 74 951.00 | | 74 951.00 |
| |
| 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) | 51.00 | | | 51.00 |
ST Other accounts | 16 295.00 | | | 16 295.00 |
XQ Rental, rental and co-ownership charges | 8 119.00 | | | 8 119.00 |
YW Business tax | 173.00 | | | 173.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 173.00 | | | 173.00 |
YY Amount of VAT collected | 1 471.00 | | | 1 471.00 |
YZ Total deductible VAT on goods and services | 4 718.00 | | | 4 718.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 465.00 | | | 24 465.00 |
