| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 103 665.00 | | 103 665.00 | 103 665.00 |
AP Buildings | 4 723.00 | 4 723.00 | | 4 723.00 |
AT Other tangible assets | 650.00 | 650.00 | | 650.00 |
BH Other financial assets | 12 500.00 | | 12 500.00 | 12 500.00 |
BJ TOTAL (I) | 121 538.00 | 5 373.00 | 116 165.00 | 121 538.00 |
BX Customers and related accounts | 96 725.00 | 56 837.00 | 39 888.00 | 96 725.00 |
BZ Other receivables | 5 749.00 | | 5 749.00 | 5 749.00 |
CF Cash and cash equivalents | 3 401.00 | | 3 401.00 | 3 401.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 105 875.00 | 56 837.00 | 49 038.00 | 105 875.00 |
CO Grand total (0 to V) | 227 413.00 | 62 210.00 | 165 203.00 | 227 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 982.00 | 7 469.00 | | 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | -6 487.00 | | |
DL TOTAL (I) | 9 366.00 | 9 366.00 | | 9 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 460.00 | 117 785.00 | | 131 460.00 |
DX Trade payables and related accounts | 12 431.00 | 11 062.00 | | 12 431.00 |
DY Tax and social security liabilities | 11 947.00 | 12 040.00 | | 11 947.00 |
EA Other liabilities | | 39 200.00 | | |
EC TOTAL (IV) | 155 837.00 | 180 087.00 | | 155 837.00 |
EE Grand total (I to V) | 165 203.00 | 189 453.00 | | 165 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 921.00 | | 15 921.00 | 15 921.00 |
FJ Net sales | 15 921.00 | | 15 921.00 | 15 921.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 206.00 | |
FQ Other income | | | 1 307.00 | |
FR Total operating income (I) | | | 22 433.00 | |
FW Other purchases and external expenses | | | 34 230.00 | |
FX Taxes, duties, and similar payments | | | 805.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 27 246.00 | |
GF Total Operating Expenses (II) | | | 62 282.00 | |
GG - OPERATING RESULT (I - II) | | | -39 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 39 849.00 | | | 39 849.00 |
HD Total exceptional income (VII) | 39 849.00 | | | 39 849.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 39 849.00 | | | 39 849.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 282.00 | 30 100.00 | | 62 282.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 282.00 | 36 588.00 | | 62 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | -6 487.00 | | |
| |
| 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 | 121 538.00 | | | 121 538.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 500.00 | |
I4 DECREASES Grand Total | | | 121 538.00 | |
IO DECREASES Total including other intangible assets | | | 103 665.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 373.00 | |
KD ACQUISITIONS Total including other intangible assets | 103 665.00 | | | 103 665.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 373.00 | | | 5 373.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 500.00 | | | 12 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 373.00 | | | 5 373.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 373.00 | | | 5 373.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 29 591.00 | 27 246.00 | | 29 591.00 |
7B Total provisions for depreciation | 29 591.00 | 27 246.00 | | 29 591.00 |
7C Grand total | 29 591.00 | 27 246.00 | | 29 591.00 |
UE of which provisions and reversals: - Operating | | 27 246.00 | | |
| |
| 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 | 12 431.00 | 12 431.00 | | 12 431.00 |
UT Other financial assets | 12 500.00 | 12 500.00 | | 12 500.00 |
UX Other trade receivables | 96 725.00 | | | 96 725.00 |
VB VAT | 5 096.00 | | | 5 096.00 |
VI Group and Associates | 131 460.00 | 131 460.00 | | 131 460.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 653.00 | | | 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 974.00 | 114 974.00 | | 114 974.00 |
VW VAT | 11 947.00 | 11 947.00 | | 11 947.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 837.00 | 155 837.00 | | 155 837.00 |
