| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 34 200.00 | | 34 200.00 | 34 200.00 |
AT Other tangible assets | 7 251.00 | 6 136.00 | 1 115.00 | 7 251.00 |
BH Other financial assets | 2 999.00 | | 2 999.00 | 2 999.00 |
BJ TOTAL (I) | 44 450.00 | 6 136.00 | 38 314.00 | 44 450.00 |
BT Goods | 146.00 | | 146.00 | 146.00 |
BX Customers and related accounts | 553.00 | | 553.00 | 553.00 |
BZ Other receivables | 3 129.00 | | 3 129.00 | 3 129.00 |
CF Cash and cash equivalents | 5 034.00 | | 5 034.00 | 5 034.00 |
CH Prepaid expenses | 942.00 | | 942.00 | 942.00 |
CJ TOTAL (II) | 9 805.00 | | 9 805.00 | 9 805.00 |
CO Grand total (0 to V) | 54 255.00 | 6 136.00 | 48 120.00 | 54 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -7 905.00 | -13 667.00 | | -7 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 436.00 | 5 762.00 | | -1 436.00 |
DL TOTAL (I) | -5 341.00 | -3 905.00 | | -5 341.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 726.00 | 36 962.00 | | 37 726.00 |
DX Trade payables and related accounts | 6 967.00 | 7 108.00 | | 6 967.00 |
DY Tax and social security liabilities | 8 609.00 | 13 465.00 | | 8 609.00 |
EA Other liabilities | 159.00 | | | 159.00 |
EC TOTAL (IV) | 53 461.00 | 57 535.00 | | 53 461.00 |
EE Grand total (I to V) | 48 120.00 | 53 630.00 | | 48 120.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 112 119.00 | | 112 119.00 | 112 119.00 |
FJ Net sales | 112 119.00 | | 112 119.00 | 112 119.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 415.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 112 535.00 | |
FS Purchases of goods (including customs duties) | | | 45 753.00 | |
FT Inventory change (goods) | | | -92.00 | |
FW Other purchases and external expenses | | | 27 698.00 | |
FX Taxes, duties, and similar payments | | | 1 908.00 | |
FY Salaries and Wages | | | 33 163.00 | |
FZ Social Security Contributions | | | 5 945.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 495.00 | |
GE Other Expenses | | | 354.00 | |
GF Total Operating Expenses (II) | | | 115 223.00 | |
GG - OPERATING RESULT (I - II) | | | -2 688.00 | |
GR Interest and similar expenses | | | 247.00 | |
GU Total financial expenses (VI) | | | 247.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 500.00 | | | 4 500.00 |
HD Total exceptional income (VII) | 4 500.00 | | | 4 500.00 |
HE Exceptional expenses on management operations | 3 001.00 | | | 3 001.00 |
HH Total exceptional expenses (VIII) | 3 001.00 | | | 3 001.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 499.00 | | | 1 499.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 035.00 | 126 004.00 | | 117 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 471.00 | 120 242.00 | | 118 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 436.00 | 5 762.00 | | -1 436.00 |
| |
| 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 | 44 450.00 | | | 44 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 999.00 | |
I4 DECREASES Grand Total | | | 44 450.00 | |
IO DECREASES Total including other intangible assets | | | 34 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 251.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 200.00 | | | 34 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 251.00 | | | 7 251.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 999.00 | | | 2 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 641.00 | 495.00 | | 5 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 641.00 | 495.00 | | 5 641.00 |
| |
| 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 | 6 967.00 | 6 967.00 | | 6 967.00 |
8C Staff and Related Accounts | 2 227.00 | 2 227.00 | | 2 227.00 |
8D Social Security and Other Social Organizations | 3 982.00 | 3 982.00 | | 3 982.00 |
8K Other liabilities (including liabilities related to repo transactions) | 159.00 | 159.00 | | 159.00 |
UT Other financial assets | 2 999.00 | | | 2 999.00 |
UX Other trade receivables | 553.00 | | | 553.00 |
VB VAT | 996.00 | | | 996.00 |
VI Group and Associates | 37 726.00 | | 37 726.00 | 37 726.00 |
VM Income taxes | 2 133.00 | | | 2 133.00 |
VQ Other Taxes, Duties, and Similar Debts | 486.00 | 486.00 | | 486.00 |
VS Prepaid expenses | 942.00 | | | 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 624.00 | 4 625.00 | 2 999.00 | 7 624.00 |
VW VAT | 1 914.00 | 1 914.00 | | 1 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 461.00 | 15 735.00 | 37 726.00 | 53 461.00 |
