| |
| 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 |
AR Technical installations, industrial equipment and tools | 1 087.00 | 729.00 | 358.00 | 1 087.00 |
AT Other tangible assets | 2 408.00 | 783.00 | 1 625.00 | 2 408.00 |
BH Other financial assets | 5 781.00 | | 5 781.00 | 5 781.00 |
BJ TOTAL (I) | 24 276.00 | 1 512.00 | 22 764.00 | 24 276.00 |
BT Goods | 4 903.00 | | 4 903.00 | 4 903.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 7 022.00 | | 7 022.00 | 7 022.00 |
CH Prepaid expenses | 5 827.00 | | 5 827.00 | 5 827.00 |
CJ TOTAL (II) | 17 752.00 | | 17 752.00 | 17 752.00 |
CO Grand total (0 to V) | 42 029.00 | 1 512.00 | 40 517.00 | 42 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -51 051.00 | -38 961.00 | | -51 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 174.00 | -12 090.00 | | -12 174.00 |
DL TOTAL (I) | -55 225.00 | -43 051.00 | | -55 225.00 |
DX Trade payables and related accounts | 4 774.00 | 6 575.00 | | 4 774.00 |
DY Tax and social security liabilities | 456.00 | 334.00 | | 456.00 |
EA Other liabilities | 90 512.00 | 58 698.00 | | 90 512.00 |
EC TOTAL (IV) | 95 742.00 | 65 607.00 | | 95 742.00 |
EE Grand total (I to V) | 40 517.00 | 22 556.00 | | 40 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 514.00 | | 1 514.00 | 1 514.00 |
FG Production sold - services | 19 070.00 | | 19 070.00 | 19 070.00 |
FJ Net sales | 20 584.00 | | 20 584.00 | 20 584.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 20 588.00 | |
FS Purchases of goods (including customs duties) | | | 769.00 | |
FT Inventory change (goods) | | | 50.00 | |
FW Other purchases and external expenses | | | 29 997.00 | |
FX Taxes, duties, and similar payments | | | 1 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 458.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 32 762.00 | |
GG - OPERATING RESULT (I - II) | | | -12 174.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 174.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 588.00 | 23 376.00 | | 20 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 762.00 | 35 466.00 | | 32 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 174.00 | -12 090.00 | | -12 174.00 |
| |
| 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 | 3 849.00 | | 20 427.00 | 3 849.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 781.00 | |
I4 DECREASES Grand Total | | | 24 276.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 495.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 15 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 495.00 | | | 3 495.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 355.00 | | 5 427.00 | 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 054.00 | 458.00 | | 1 054.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 054.00 | 458.00 | | 1 054.00 |
| |
| 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 | 4 774.00 | 4 774.00 | | 4 774.00 |
UT Other financial assets | 5 781.00 | 5 781.00 | | 5 781.00 |
VI Group and Associates | 90 512.00 | 90 512.00 | | 90 512.00 |
VS Prepaid expenses | 5 827.00 | | | 5 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 609.00 | 5 828.00 | 5 781.00 | 11 609.00 |
VW VAT | 456.00 | 456.00 | | 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 742.00 | 95 742.00 | | 95 742.00 |
