| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 314.00 | | 2 314.00 | 2 314.00 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 2 950.00 | 730.00 | 2 220.00 | 2 950.00 |
AT Other tangible assets | 11 456.00 | 1 902.00 | 9 555.00 | 11 456.00 |
BH Other financial assets | 7 000.00 | | 7 000.00 | 7 000.00 |
BJ TOTAL (I) | 43 721.00 | 2 632.00 | 41 089.00 | 43 721.00 |
BL Raw materials, supplies | 3 500.00 | | 3 500.00 | 3 500.00 |
BZ Other receivables | 2 689.00 | | 2 689.00 | 2 689.00 |
CF Cash and cash equivalents | 25 652.00 | | 25 652.00 | 25 652.00 |
CH Prepaid expenses | 755.00 | | 755.00 | 755.00 |
CJ TOTAL (II) | 32 595.00 | | 32 595.00 | 32 595.00 |
CO Grand total (0 to V) | 76 316.00 | 2 632.00 | 73 684.00 | 76 316.00 |
CP Shares due in less than one year | 7 000.00 | | | 7 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 504.00 | | | -5 504.00 |
DL TOTAL (I) | -504.00 | | | -504.00 |
DU Loans and Debts from Credit Institutions (3) | 22 636.00 | | | 22 636.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 103.00 | | | 25 103.00 |
DX Trade payables and related accounts | 827.00 | | | 827.00 |
DY Tax and social security liabilities | 25 622.00 | | | 25 622.00 |
EC TOTAL (IV) | 74 188.00 | | | 74 188.00 |
EE Grand total (I to V) | 73 684.00 | | | 73 684.00 |
EG Accrued income and payables due within one year | 56 368.00 | | | 56 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 478.00 | | 160 478.00 | 160 478.00 |
FJ Net sales | 160 478.00 | | 160 478.00 | 160 478.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 160 481.00 | |
FU Purchases of raw materials and other supplies | | | 62 422.00 | |
FV Inventory change (raw materials and supplies) | | | -3 500.00 | |
FW Other purchases and external expenses | | | 44 931.00 | |
FX Taxes, duties, and similar payments | | | 1 657.00 | |
FY Salaries and Wages | | | 48 099.00 | |
FZ Social Security Contributions | | | 8 614.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 632.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 164 855.00 | |
GG - OPERATING RESULT (I - II) | | | -4 374.00 | |
GR Interest and similar expenses | | | 1 055.00 | |
GU Total financial expenses (VI) | | | 1 055.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 75.00 | | | 75.00 |
HH Total exceptional expenses (VIII) | 75.00 | | | 75.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75.00 | | | -75.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 481.00 | | | 160 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 985.00 | | | 165 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 504.00 | | | -5 504.00 |
| |
| 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 | | | 43 721.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 2 314.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 7 000.00 | |
I4 DECREASES Grand Total | | | 43 721.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 314.00 | |
IO DECREASES Total including other intangible assets | | | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 406.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 20 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 14 406.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 632.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 632.00 | | |
| |
| 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 | 827.00 | 827.00 | | 827.00 |
8C Staff and Related Accounts | 7 159.00 | 7 159.00 | | 7 159.00 |
8D Social Security and Other Social Organizations | 13 659.00 | 13 659.00 | | 13 659.00 |
UT Other financial assets | 7 000.00 | 7 000.00 | | 7 000.00 |
VB VAT | 375.00 | | | 375.00 |
VH Loans with a maturity of more than one year at origin | 22 636.00 | 4 816.00 | 17 820.00 | 22 636.00 |
VI Group and Associates | 25 103.00 | 25 103.00 | | 25 103.00 |
VJ Loans taken out during the year | 25 000.00 | | | 25 000.00 |
VK Loans repaid during the year | 2 364.00 | | | 2 364.00 |
VM Income taxes | 1 574.00 | | | 1 574.00 |
VQ Other Taxes, Duties, and Similar Debts | 640.00 | 640.00 | | 640.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 739.00 | | | 739.00 |
VS Prepaid expenses | 755.00 | | | 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 444.00 | 10 444.00 | | 10 444.00 |
VW VAT | 4 165.00 | 4 165.00 | | 4 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 188.00 | 56 368.00 | 17 820.00 | 74 188.00 |
