| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 245.00 | | 5 245.00 | 5 245.00 |
AT Other tangible assets | 4 477.00 | 4 477.00 | | 4 477.00 |
BD Other fixed assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 20 088.00 | 4 477.00 | 15 610.00 | 20 088.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 4 471.00 | | 4 471.00 | 4 471.00 |
CJ TOTAL (II) | 10 471.00 | | 10 471.00 | 10 471.00 |
CO Grand total (0 to V) | 30 559.00 | 4 477.00 | 26 082.00 | 30 559.00 |
CU Other investments | 10 065.00 | | 10 065.00 | 10 065.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DH Retained earnings | 43.00 | -550.00 | | 43.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 328.00 | 593.00 | | 328.00 |
DL TOTAL (I) | 8 841.00 | 8 513.00 | | 8 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 182.00 | 17 988.00 | | 16 182.00 |
DX Trade payables and related accounts | 34.00 | 34.00 | | 34.00 |
DY Tax and social security liabilities | 1 024.00 | 1 260.00 | | 1 024.00 |
EC TOTAL (IV) | 17 240.00 | 19 282.00 | | 17 240.00 |
EE Grand total (I to V) | 26 082.00 | 27 795.00 | | 26 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 000.00 | | 7 000.00 | 7 000.00 |
FJ Net sales | 7 000.00 | | 7 000.00 | 7 000.00 |
FR Total operating income (I) | | | 7 000.00 | |
FW Other purchases and external expenses | | | 4 324.00 | |
FX Taxes, duties, and similar payments | | | 432.00 | |
FZ Social Security Contributions | | | 5 921.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 678.00 | |
GG - OPERATING RESULT (I - II) | | | -3 677.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 4 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 328.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 006.00 | 11 306.00 | | 11 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 678.00 | 10 713.00 | | 10 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 328.00 | 593.00 | | 328.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 182.00 | 16 182.00 | | 16 182.00 |
8B Suppliers and Related Accounts | 34.00 | 34.00 | | 34.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 000.00 | 6 000.00 | | 6 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 240.00 | 17 240.00 | | 17 240.00 |
