| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 746.00 | | 6 746.00 | 6 746.00 |
AR Technical installations, industrial equipment and tools | 8 859.00 | 8 581.00 | 278.00 | 8 859.00 |
AT Other tangible assets | 17 018.00 | 16 260.00 | 758.00 | 17 018.00 |
BH Other financial assets | 2 159.00 | | 2 159.00 | 2 159.00 |
BJ TOTAL (I) | 34 781.00 | 24 840.00 | 9 941.00 | 34 781.00 |
BL Raw materials, supplies | 1 939.00 | | 1 939.00 | 1 939.00 |
BT Goods | 543.00 | | 543.00 | 543.00 |
BZ Other receivables | 990.00 | | 990.00 | 990.00 |
CF Cash and cash equivalents | 20 250.00 | | 20 250.00 | 20 250.00 |
CH Prepaid expenses | 1 442.00 | | 1 442.00 | 1 442.00 |
CJ TOTAL (II) | 25 163.00 | | 25 163.00 | 25 163.00 |
CO Grand total (0 to V) | 59 944.00 | 24 840.00 | 35 104.00 | 59 944.00 |
| |
| 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 |
DG Other reserves | 12 361.00 | 12 361.00 | | 12 361.00 |
DH Retained earnings | -5 825.00 | -3 494.00 | | -5 825.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -574.00 | -2 331.00 | | -574.00 |
DL TOTAL (I) | 14 432.00 | 15 006.00 | | 14 432.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 475.00 | 12 228.00 | | 13 475.00 |
DX Trade payables and related accounts | 1 107.00 | 366.00 | | 1 107.00 |
DY Tax and social security liabilities | 6 089.00 | 4 882.00 | | 6 089.00 |
EC TOTAL (IV) | 20 672.00 | 17 476.00 | | 20 672.00 |
EE Grand total (I to V) | 35 104.00 | 32 482.00 | | 35 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 261.00 | | 1 261.00 | 1 261.00 |
FG Production sold - services | 57 198.00 | | 57 198.00 | 57 198.00 |
FJ Net sales | 58 458.00 | | 58 458.00 | 58 458.00 |
FR Total operating income (I) | | | 58 458.00 | |
FS Purchases of goods (including customs duties) | | | 196.00 | |
FT Inventory change (goods) | | | 1 007.00 | |
FU Purchases of raw materials and other supplies | | | 2 413.00 | |
FV Inventory change (raw materials and supplies) | | | 404.00 | |
FW Other purchases and external expenses | | | 23 334.00 | |
FX Taxes, duties, and similar payments | | | 1 527.00 | |
FY Salaries and Wages | | | 20 696.00 | |
FZ Social Security Contributions | | | 8 204.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 061.00 | |
GE Other Expenses | | | 279.00 | |
GF Total Operating Expenses (II) | | | 59 120.00 | |
GG - OPERATING RESULT (I - II) | | | -662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 87.00 | 299.00 | | 87.00 |
HD Total exceptional income (VII) | 87.00 | 299.00 | | 87.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 87.00 | 299.00 | | 87.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 546.00 | 58 745.00 | | 58 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 120.00 | 61 076.00 | | 59 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -574.00 | -2 331.00 | | -574.00 |
| |
| 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 | 34 781.00 | | | 34 781.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 159.00 | |
I4 DECREASES Grand Total | | | 34 781.00 | |
IO DECREASES Total including other intangible assets | | | 6 746.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 877.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 746.00 | | | 6 746.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 877.00 | | | 25 877.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 159.00 | | | 2 159.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 780.00 | 1 061.00 | | 23 780.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 780.00 | 1 061.00 | | 23 780.00 |
| |
| 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 | 1 107.00 | 1 107.00 | | 1 107.00 |
8C Staff and Related Accounts | 1 203.00 | 1 203.00 | | 1 203.00 |
8D Social Security and Other Social Organizations | 3 297.00 | 3 297.00 | | 3 297.00 |
UT Other financial assets | 2 159.00 | | | 2 159.00 |
UZ Social Security, other social security organizations | 863.00 | | | 863.00 |
VB VAT | 126.00 | | | 126.00 |
VI Group and Associates | 13 475.00 | 13 475.00 | | 13 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 565.00 | 565.00 | | 565.00 |
VS Prepaid expenses | 1 442.00 | | | 1 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 590.00 | 2 431.00 | 2 159.00 | 4 590.00 |
VW VAT | 1 024.00 | 1 024.00 | | 1 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 672.00 | 20 672.00 | | 20 672.00 |
