| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AP Buildings | 11 689.00 | 11 689.00 | | 11 689.00 |
AT Other tangible assets | 3 178.00 | 3 178.00 | | 3 178.00 |
BH Other financial assets | 10 245.00 | | 10 245.00 | 10 245.00 |
BJ TOTAL (I) | 50 112.00 | 14 867.00 | 35 245.00 | 50 112.00 |
BX Customers and related accounts | 10 789.00 | | 10 789.00 | 10 789.00 |
BZ Other receivables | 1 312.00 | | 1 312.00 | 1 312.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 31.00 | | 31.00 | 31.00 |
CH Prepaid expenses | 10 063.00 | | 10 063.00 | 10 063.00 |
CJ TOTAL (II) | 22 196.00 | | 22 196.00 | 22 196.00 |
CO Grand total (0 to V) | 72 307.00 | 14 867.00 | 57 441.00 | 72 307.00 |
CW Deferred expenses or loan issuance costs | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 17 933.00 | 27 192.00 | | 17 933.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 125.00 | -9 259.00 | | -5 125.00 |
DL TOTAL (I) | 15 008.00 | 20 133.00 | | 15 008.00 |
DU Loans and Debts from Credit Institutions (3) | 13 111.00 | | | 13 111.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 550.00 | 12 156.00 | | 4 550.00 |
DX Trade payables and related accounts | 19 433.00 | 35 012.00 | | 19 433.00 |
DY Tax and social security liabilities | 4 967.00 | 4 604.00 | | 4 967.00 |
EA Other liabilities | 371.00 | 371.00 | | 371.00 |
EC TOTAL (IV) | 42 433.00 | 52 143.00 | | 42 433.00 |
EE Grand total (I to V) | 57 441.00 | 72 276.00 | | 57 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 194 662.00 | | 194 662.00 | 194 662.00 |
FJ Net sales | 194 662.00 | | 194 662.00 | 194 662.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 194 662.00 | |
FS Purchases of goods (including customs duties) | | | 80 165.00 | |
FW Other purchases and external expenses | | | 54 168.00 | |
FX Taxes, duties, and similar payments | | | 2 289.00 | |
FY Salaries and Wages | | | 44 846.00 | |
FZ Social Security Contributions | | | 17 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 029.00 | |
GE Other Expenses | | | 230.00 | |
GF Total Operating Expenses (II) | | | 199 787.00 | |
GG - OPERATING RESULT (I - II) | | | -5 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 194 662.00 | 238 188.00 | | 194 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 787.00 | 247 447.00 | | 199 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 125.00 | -9 259.00 | | -5 125.00 |
| |
| 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 | 50 112.00 | | | 50 112.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 245.00 | |
I4 DECREASES Grand Total | | | 50 112.00 | |
IO DECREASES Total including other intangible assets | | | 25 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 867.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 000.00 | | | 25 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 867.00 | | | 14 867.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 245.00 | | | 10 245.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 837.00 | 1 029.00 | | 13 837.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 837.00 | 1 029.00 | | 13 837.00 |
| |
| 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 | 19 433.00 | 19 433.00 | | 19 433.00 |
8D Social Security and Other Social Organizations | 4 317.00 | 4 317.00 | | 4 317.00 |
8K Other liabilities (including liabilities related to repo transactions) | 371.00 | 371.00 | | 371.00 |
UT Other financial assets | 10 245.00 | 10 245.00 | | 10 245.00 |
UX Other trade receivables | 10 789.00 | | | 10 789.00 |
VB VAT | 1 169.00 | | | 1 169.00 |
VG Loans with a maturity of up to one year at origin | 13 111.00 | 13 111.00 | | 13 111.00 |
VI Group and Associates | 4 550.00 | 4 550.00 | | 4 550.00 |
VM Income taxes | 143.00 | | | 143.00 |
VQ Other Taxes, Duties, and Similar Debts | 650.00 | 650.00 | | 650.00 |
VS Prepaid expenses | 10 063.00 | | | 10 063.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 410.00 | 32 410.00 | | 32 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 433.00 | 42 433.00 | | 42 433.00 |
