| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 90.00 | 90.00 | | 90.00 |
AH Goodwill | 33 333.00 | | 33 333.00 | 33 333.00 |
AT Other tangible assets | 3 015.00 | 2 749.00 | 266.00 | 3 015.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 36 528.00 | 2 839.00 | 33 690.00 | 36 528.00 |
BX Customers and related accounts | 1 837.00 | | 1 837.00 | 1 837.00 |
BZ Other receivables | 615.00 | | 615.00 | 615.00 |
CD Marketable securities | 109.00 | | 109.00 | 109.00 |
CF Cash and cash equivalents | 18.00 | | 18.00 | 18.00 |
CH Prepaid expenses | 526.00 | | 526.00 | 526.00 |
CJ TOTAL (II) | 3 105.00 | | 3 105.00 | 3 105.00 |
CO Grand total (0 to V) | 39 633.00 | 2 839.00 | 36 794.00 | 39 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 22 935.00 | 46 610.00 | | 22 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 344.00 | 1 325.00 | | -4 344.00 |
DL TOTAL (I) | 26 841.00 | 56 185.00 | | 26 841.00 |
DU Loans and Debts from Credit Institutions (3) | 4 757.00 | | | 4 757.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 630.00 | 4 869.00 | | 1 630.00 |
DX Trade payables and related accounts | 735.00 | 1 577.00 | | 735.00 |
DY Tax and social security liabilities | 2 831.00 | 4 809.00 | | 2 831.00 |
EC TOTAL (IV) | 9 953.00 | 11 256.00 | | 9 953.00 |
EE Grand total (I to V) | 36 794.00 | 67 440.00 | | 36 794.00 |
EG Accrued income and payables due within one year | 9 953.00 | 11 256.00 | | 9 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 763.00 | | 52 763.00 | 52 763.00 |
FJ Net sales | 52 763.00 | | 52 763.00 | 52 763.00 |
FR Total operating income (I) | | | 52 763.00 | |
FW Other purchases and external expenses | | | 35 307.00 | |
FX Taxes, duties, and similar payments | | | 1 409.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 5 099.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 358.00 | |
GF Total Operating Expenses (II) | | | 54 173.00 | |
GG - OPERATING RESULT (I - II) | | | -1 409.00 | |
GR Interest and similar expenses | | | 943.00 | |
GU Total financial expenses (VI) | | | 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 670.00 | | | 670.00 |
HB Exceptional income from capital transactions | 800.00 | | | 800.00 |
HD Total exceptional income (VII) | 1 470.00 | | | 1 470.00 |
HE Exceptional expenses on management operations | 2 661.00 | 90.00 | | 2 661.00 |
HF Exceptional expenses on capital transactions | 800.00 | | | 800.00 |
HH Total exceptional expenses (VIII) | 3 461.00 | 90.00 | | 3 461.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 991.00 | -90.00 | | -1 991.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 233.00 | 59 619.00 | | 54 233.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 577.00 | 58 294.00 | | 58 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 344.00 | 1 325.00 | | -4 344.00 |
| |
| 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 | 37 328.00 | | | 37 328.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 800.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 800.00 | 90.00 | |
I4 DECREASES Grand Total | | 800.00 | 36 528.00 | |
IO DECREASES Total including other intangible assets | | | 33 423.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 015.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 423.00 | | | 33 423.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 015.00 | | | 3 015.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 890.00 | | | 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 481.00 | 358.00 | | 2 481.00 |
PE DEPRECIATION Total including other intangible assets | 90.00 | | | 90.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 391.00 | 358.00 | | 2 391.00 |
| |
| 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 | 735.00 | 735.00 | | 735.00 |
8D Social Security and Other Social Organizations | 1 962.00 | 1 962.00 | | 1 962.00 |
UT Other financial assets | 90.00 | 90.00 | | 90.00 |
UX Other trade receivables | 1 837.00 | | | 1 837.00 |
VB VAT | 615.00 | | | 615.00 |
VG Loans with a maturity of up to one year at origin | 4 757.00 | 4 757.00 | | 4 757.00 |
VI Group and Associates | 1 630.00 | 1 630.00 | | 1 630.00 |
VQ Other Taxes, Duties, and Similar Debts | 620.00 | 620.00 | | 620.00 |
VS Prepaid expenses | 526.00 | | | 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 068.00 | 3 068.00 | | 3 068.00 |
VW VAT | 249.00 | 249.00 | | 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 953.00 | 9 953.00 | | 9 953.00 |
