| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 867.00 | | 22 867.00 | 22 867.00 |
AT Other tangible assets | 8 540.00 | 8 540.00 | | 8 540.00 |
BH Other financial assets | 1 551.00 | | 1 551.00 | 1 551.00 |
BJ TOTAL (I) | 32 958.00 | 8 540.00 | 24 418.00 | 32 958.00 |
BT Goods | 2 650.00 | | 2 650.00 | 2 650.00 |
BZ Other receivables | 2 792.00 | | 2 792.00 | 2 792.00 |
CF Cash and cash equivalents | 7 962.00 | | 7 962.00 | 7 962.00 |
CJ TOTAL (II) | 13 404.00 | | 13 404.00 | 13 404.00 |
CO Grand total (0 to V) | 46 361.00 | 8 540.00 | 37 821.00 | 46 361.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 20 630.00 | 13 934.00 | | 20 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 449.00 | 6 696.00 | | -4 449.00 |
DL TOTAL (I) | 24 566.00 | 29 014.00 | | 24 566.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 702.00 | 6 976.00 | | 6 702.00 |
DX Trade payables and related accounts | 1 872.00 | 3 753.00 | | 1 872.00 |
DY Tax and social security liabilities | 4 681.00 | 5 562.00 | | 4 681.00 |
EC TOTAL (IV) | 13 255.00 | 16 290.00 | | 13 255.00 |
EE Grand total (I to V) | 37 821.00 | 45 304.00 | | 37 821.00 |
EG Accrued income and payables due within one year | 13 255.00 | 16 290.00 | | 13 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 68 575.00 | | 68 575.00 | 68 575.00 |
FJ Net sales | 68 575.00 | | 68 575.00 | 68 575.00 |
FQ Other income | | | 80.00 | |
FR Total operating income (I) | | | 68 655.00 | |
FS Purchases of goods (including customs duties) | | | 26 347.00 | |
FT Inventory change (goods) | | | -130.00 | |
FW Other purchases and external expenses | | | 24 120.00 | |
FX Taxes, duties, and similar payments | | | 621.00 | |
FY Salaries and Wages | | | 21 186.00 | |
FZ Social Security Contributions | | | 955.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 73 103.00 | |
GG - OPERATING RESULT (I - II) | | | -4 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 617.00 | | |
HH Total exceptional expenses (VIII) | | 617.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -617.00 | | |
HK Income tax | | 1 121.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 655.00 | 65 541.00 | | 68 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 103.00 | 58 845.00 | | 73 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 449.00 | 6 696.00 | | -4 449.00 |
| |
| 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 | 32 958.00 | | | 32 958.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 551.00 | |
I4 DECREASES Grand Total | | | 32 958.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 540.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 540.00 | | | 8 540.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 551.00 | | | 1 551.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 540.00 | | | 8 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 540.00 | | | 8 540.00 |
| |
| 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 | 1 872.00 | 1 872.00 | | 1 872.00 |
8C Staff and Related Accounts | 2 077.00 | 2 077.00 | | 2 077.00 |
8D Social Security and Other Social Organizations | 2 024.00 | 2 024.00 | | 2 024.00 |
UT Other financial assets | 1 551.00 | 1 551.00 | | 1 551.00 |
VI Group and Associates | 6 702.00 | 6 702.00 | | 6 702.00 |
VM Income taxes | 1 272.00 | | | 1 272.00 |
VQ Other Taxes, Duties, and Similar Debts | 580.00 | 580.00 | | 580.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 520.00 | | | 1 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 343.00 | 4 343.00 | | 4 343.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 255.00 | 13 255.00 | | 13 255.00 |
