| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 679.00 | 679.00 | | 679.00 |
AF Concessions, Patents and Similar Rights | 10 000.00 | | 10 000.00 | 10 000.00 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AP Buildings | 2 076.00 | 347.00 | 1 729.00 | 2 076.00 |
AR Technical installations, industrial equipment and tools | 5 215.00 | 5 215.00 | | 5 215.00 |
AT Other tangible assets | 5 034.00 | 5 034.00 | | 5 034.00 |
BJ TOTAL (I) | 83 004.00 | 11 275.00 | 71 729.00 | 83 004.00 |
BT Goods | 2 003.00 | | 2 003.00 | 2 003.00 |
BZ Other receivables | 5 090.00 | | 5 090.00 | 5 090.00 |
CF Cash and cash equivalents | 13 623.00 | | 13 623.00 | 13 623.00 |
CH Prepaid expenses | 2 959.00 | | 2 959.00 | 2 959.00 |
CJ TOTAL (II) | 23 674.00 | | 23 674.00 | 23 674.00 |
CO Grand total (0 to V) | 106 678.00 | 11 275.00 | 95 403.00 | 106 678.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 51 831.00 | 34 005.00 | | 51 831.00 |
DH Retained earnings | | 9 138.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 111.00 | 8 688.00 | | 7 111.00 |
DL TOTAL (I) | 60 042.00 | 52 931.00 | | 60 042.00 |
DU Loans and Debts from Credit Institutions (3) | 26 555.00 | 15 495.00 | | 26 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 367.00 | 1 751.00 | | 367.00 |
DX Trade payables and related accounts | 2 296.00 | 1 814.00 | | 2 296.00 |
DY Tax and social security liabilities | 6 144.00 | 2 618.00 | | 6 144.00 |
EC TOTAL (IV) | 35 361.00 | 21 676.00 | | 35 361.00 |
EE Grand total (I to V) | 95 403.00 | 74 608.00 | | 95 403.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 82 440.00 | | 82 440.00 | 82 440.00 |
FJ Net sales | 82 440.00 | | 82 440.00 | 82 440.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 82 441.00 | |
FS Purchases of goods (including customs duties) | | | 33 229.00 | |
FT Inventory change (goods) | | | -1 107.00 | |
FW Other purchases and external expenses | | | 24 014.00 | |
FX Taxes, duties, and similar payments | | | 976.00 | |
FY Salaries and Wages | | | 13 125.00 | |
FZ Social Security Contributions | | | 1 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 347.00 | |
GE Other Expenses | | | 1 629.00 | |
GF Total Operating Expenses (II) | | | 73 512.00 | |
GG - OPERATING RESULT (I - II) | | | 8 928.00 | |
GL Other interest and similar income | | | 66.00 | |
GP Total financial income (V) | | | 66.00 | |
GR Interest and similar expenses | | | 796.00 | |
GU Total financial expenses (VI) | | | 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 128.00 | | | 128.00 |
HD Total exceptional income (VII) | 128.00 | | | 128.00 |
HE Exceptional expenses on management operations | 15.00 | 21.00 | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | 21.00 | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 113.00 | -21.00 | | 113.00 |
HK Income tax | 1 200.00 | 1 372.00 | | 1 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 634.00 | 79 259.00 | | 82 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 524.00 | 70 571.00 | | 75 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 111.00 | 8 688.00 | | 7 111.00 |
| |
| 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 | 80 928.00 | | 2 076.00 | 80 928.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 679.00 | | | 679.00 |
I4 DECREASES Grand Total | | | 83 004.00 | |
IN DECREASES Start-up, development, or research expenses | | | 679.00 | |
IO DECREASES Total including other intangible assets | | | 70 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 325.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 000.00 | | | 70 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 249.00 | | 2 076.00 | 10 249.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 928.00 | 347.00 | | 10 928.00 |
CY DEPRECIATION Start-up, development, or research expenses | 679.00 | | | 679.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 249.00 | 347.00 | | 10 249.00 |
| |
| 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 | 2 296.00 | 2 296.00 | | 2 296.00 |
8D Social Security and Other Social Organizations | 3 813.00 | 3 813.00 | | 3 813.00 |
8E Income Taxes | 1 174.00 | 1 174.00 | | 1 174.00 |
VB VAT | 51.00 | | | 51.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VH Loans with a maturity of more than one year at origin | 26 496.00 | 26 496.00 | | 26 496.00 |
VI Group and Associates | 367.00 | 367.00 | | 367.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 038.00 | | | 5 038.00 |
VS Prepaid expenses | 2 959.00 | | | 2 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 049.00 | 8 049.00 | | 8 049.00 |
VW VAT | 1 081.00 | 1 081.00 | | 1 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 361.00 | 35 361.00 | | 35 361.00 |
