| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BT Goods | 2 700.00 | | 2 700.00 | 2 700.00 |
BZ Other receivables | 43 502.00 | | 43 502.00 | 43 502.00 |
CJ TOTAL (II) | 46 202.00 | | 46 202.00 | 46 202.00 |
CO Grand total (0 to V) | 61 202.00 | | 61 202.00 | 61 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 650.00 | | | 7 650.00 |
DH Retained earnings | -49 248.00 | | | -49 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 459.00 | | | 459.00 |
DL TOTAL (I) | -41 139.00 | | | -41 139.00 |
DU Loans and Debts from Credit Institutions (3) | 4 123.00 | | | 4 123.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 241.00 | | | 95 241.00 |
DY Tax and social security liabilities | 2 977.00 | | | 2 977.00 |
EC TOTAL (IV) | 102 341.00 | | | 102 341.00 |
EE Grand total (I to V) | 61 202.00 | | | 61 202.00 |
EG Accrued income and payables due within one year | 102 341.00 | | | 102 341.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 123.00 | | | 4 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 77 883.00 | | 77 883.00 | 77 883.00 |
FJ Net sales | 77 883.00 | | 77 883.00 | 77 883.00 |
FR Total operating income (I) | | | 77 883.00 | |
FS Purchases of goods (including customs duties) | | | 60 833.00 | |
FT Inventory change (goods) | | | -200.00 | |
FW Other purchases and external expenses | | | 15 521.00 | |
GF Total Operating Expenses (II) | | | 76 155.00 | |
GG - OPERATING RESULT (I - II) | | | 1 729.00 | |
GR Interest and similar expenses | | | 823.00 | |
GU Total financial expenses (VI) | | | 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 447.00 | | | 447.00 |
HH Total exceptional expenses (VIII) | 447.00 | | | 447.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -447.00 | | | -447.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 883.00 | | | 77 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 424.00 | | | 77 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 459.00 | | | 459.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I4 DECREASES Grand Total | | | 15 000.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 12 388.00 | | | 12 388.00 |
VG Loans with a maturity of up to one year at origin | 4 123.00 | 4 123.00 | | 4 123.00 |
VI Group and Associates | 95 241.00 | 95 241.00 | | 95 241.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 114.00 | | | 31 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 502.00 | 43 502.00 | | 43 502.00 |
VW VAT | 2 977.00 | 2 977.00 | | 2 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 341.00 | 102 341.00 | | 102 341.00 |
