| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 28 400.00 | 18 098.00 | 10 302.00 | 28 400.00 |
BH Other financial assets | 2 086.00 | | 2 086.00 | 2 086.00 |
BJ TOTAL (I) | 80 486.00 | 18 098.00 | 62 388.00 | 80 486.00 |
BT Goods | 39 438.00 | | 39 438.00 | 39 438.00 |
BZ Other receivables | 2 698.00 | | 2 698.00 | 2 698.00 |
CF Cash and cash equivalents | 394.00 | | 394.00 | 394.00 |
CJ TOTAL (II) | 42 531.00 | | 42 531.00 | 42 531.00 |
CO Grand total (0 to V) | 123 018.00 | 18 098.00 | 104 919.00 | 123 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -2 389.00 | | | -2 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92.00 | | | 92.00 |
DL TOTAL (I) | 6 502.00 | | | 6 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 289.00 | | | 74 289.00 |
DX Trade payables and related accounts | 9 392.00 | | | 9 392.00 |
DY Tax and social security liabilities | 14 734.00 | | | 14 734.00 |
EC TOTAL (IV) | 98 417.00 | | | 98 417.00 |
EE Grand total (I to V) | 104 919.00 | | | 104 919.00 |
EG Accrued income and payables due within one year | 98 417.00 | | | 98 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 55 435.00 | | 55 435.00 | 55 435.00 |
FJ Net sales | 55 435.00 | | 55 435.00 | 55 435.00 |
FR Total operating income (I) | | | 55 436.00 | |
FS Purchases of goods (including customs duties) | | | 23 018.00 | |
FV Inventory change (raw materials and supplies) | | | 5 552.00 | |
FW Other purchases and external expenses | | | 25 032.00 | |
FX Taxes, duties, and similar payments | | | 591.00 | |
FY Salaries and Wages | | | 18 281.00 | |
FZ Social Security Contributions | | | 1 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 771.00 | |
GE Other Expenses | | | 374.00 | |
GF Total Operating Expenses (II) | | | 77 209.00 | |
GG - OPERATING RESULT (I - II) | | | -21 773.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 228.00 | | | 228.00 |
HA Exceptional income from management transactions | 22 000.00 | | | 22 000.00 |
HD Total exceptional income (VII) | 22 000.00 | | | 22 000.00 |
HE Exceptional expenses on management operations | 133.00 | | | 133.00 |
HH Total exceptional expenses (VIII) | 133.00 | | | 133.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 866.00 | | | 21 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 436.00 | | | 77 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 343.00 | | | 77 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92.00 | | | 92.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 2 086.00 | |
I4 DECREASES Grand Total | | | 80 487.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 400.00 | | | 28 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 086.00 | | | 2 086.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 327.00 | 2 771.00 | | 15 327.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 327.00 | 2 771.00 | | 15 327.00 |
| |
| 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 | 9 393.00 | 9 393.00 | | 9 393.00 |
8K Other liabilities (including liabilities related to repo transactions) | 74 290.00 | 74 290.00 | | 74 290.00 |
UT Other financial assets | 2 086.00 | | | 2 086.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 785.00 | 2 698.00 | 2 086.00 | 4 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 418.00 | 98 418.00 | | 98 418.00 |
