| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 744.00 | | 2 744.00 | 2 744.00 |
AP Buildings | 17 829.00 | 17 829.00 | | 17 829.00 |
AT Other tangible assets | 3 785.00 | 3 333.00 | 452.00 | 3 785.00 |
BJ TOTAL (I) | 24 358.00 | 21 162.00 | 3 196.00 | 24 358.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 15 180.00 | | 15 180.00 | 15 180.00 |
CJ TOTAL (II) | 15 180.00 | | 15 180.00 | 15 180.00 |
CO Grand total (0 to V) | 39 538.00 | 21 162.00 | 18 376.00 | 39 538.00 |
| |
| 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 |
DC Revaluation differences | 5 684.00 | 5 684.00 | | 5 684.00 |
DD Legal reserve (1) | 305.00 | 305.00 | | 305.00 |
DG Other reserves | 610.00 | 610.00 | | 610.00 |
DH Retained earnings | -14 555.00 | -15 368.00 | | -14 555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 006.00 | 813.00 | | 5 006.00 |
DL TOTAL (I) | 4 672.00 | -334.00 | | 4 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 016.00 | 18 016.00 | | 12 016.00 |
DX Trade payables and related accounts | 804.00 | 804.00 | | 804.00 |
DY Tax and social security liabilities | 884.00 | 68.00 | | 884.00 |
EC TOTAL (IV) | 13 704.00 | 18 888.00 | | 13 704.00 |
EE Grand total (I to V) | 18 376.00 | 18 554.00 | | 18 376.00 |
EG Accrued income and payables due within one year | 13 704.00 | 18 888.00 | | 13 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 600.00 | | 3 600.00 | 3 600.00 |
FJ Net sales | 3 600.00 | | 3 600.00 | 3 600.00 |
FR Total operating income (I) | | | 3 600.00 | |
FW Other purchases and external expenses | | | 2 208.00 | |
FX Taxes, duties, and similar payments | | | 1 029.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 473.00 | |
GF Total Operating Expenses (II) | | | 3 710.00 | |
GG - OPERATING RESULT (I - II) | | | -110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 000.00 | | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 000.00 | | | 6 000.00 |
HK Income tax | 884.00 | 68.00 | | 884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 600.00 | 3 600.00 | | 9 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 594.00 | 2 787.00 | | 4 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 006.00 | 813.00 | | 5 006.00 |
| |
| 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 | 24 358.00 | | | 24 358.00 |
I4 DECREASES Grand Total | | | 24 358.00 | |
IO DECREASES Total including other intangible assets | | | 2 744.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 614.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 744.00 | | | 2 744.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 614.00 | | | 21 614.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 689.00 | 473.00 | | 20 689.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 689.00 | 473.00 | | 20 689.00 |
| |
| 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 | 804.00 | 804.00 | | 804.00 |
8E Income Taxes | 884.00 | 884.00 | | 884.00 |
VI Group and Associates | 12 016.00 | 12 016.00 | | 12 016.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 704.00 | 13 704.00 | | 13 704.00 |
