| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 17 363.00 | 17 200.00 | 163.00 | 17 363.00 |
AT Other tangible assets | 21 531.00 | 17 404.00 | 4 127.00 | 21 531.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 109 294.00 | 34 604.00 | 74 690.00 | 109 294.00 |
BL Raw materials, supplies | 1 569.00 | | 1 569.00 | 1 569.00 |
BX Customers and related accounts | 9 300.00 | | 9 300.00 | 9 300.00 |
BZ Other receivables | 5 866.00 | | 5 866.00 | 5 866.00 |
CF Cash and cash equivalents | 8 772.00 | | 8 772.00 | 8 772.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 25 507.00 | | 25 507.00 | 25 507.00 |
CO Grand total (0 to V) | 134 801.00 | 34 604.00 | 100 197.00 | 134 801.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -49 216.00 | -22 421.00 | | -49 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 984.00 | -24 764.00 | | -38 984.00 |
DL TOTAL (I) | -86 200.00 | -45 185.00 | | -86 200.00 |
DU Loans and Debts from Credit Institutions (3) | 15 669.00 | 15 669.00 | | 15 669.00 |
DX Trade payables and related accounts | 85 592.00 | 34 661.00 | | 85 592.00 |
DY Tax and social security liabilities | 54 076.00 | 85 140.00 | | 54 076.00 |
EA Other liabilities | 31 060.00 | 10 586.00 | | 31 060.00 |
EC TOTAL (IV) | 186 397.00 | 146 056.00 | | 186 397.00 |
EE Grand total (I to V) | 100 197.00 | 100 871.00 | | 100 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 132 791.00 | | 132 791.00 | 132 791.00 |
FJ Net sales | 132 791.00 | | 132 791.00 | 132 791.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 137.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 145 933.00 | |
FU Purchases of raw materials and other supplies | | | 59 620.00 | |
FV Inventory change (raw materials and supplies) | | | 72.00 | |
FW Other purchases and external expenses | | | 25 527.00 | |
FX Taxes, duties, and similar payments | | | 2 379.00 | |
FY Salaries and Wages | | | 85 148.00 | |
FZ Social Security Contributions | | | 10 679.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 452.00 | |
GE Other Expenses | | | 638.00 | |
GF Total Operating Expenses (II) | | | 184 515.00 | |
GG - OPERATING RESULT (I - II) | | | -38 582.00 | |
GR Interest and similar expenses | | | 39.00 | |
GU Total financial expenses (VI) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 363.00 | | | 363.00 |
HH Total exceptional expenses (VIII) | 363.00 | | | 363.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -363.00 | | | -363.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 933.00 | 181 339.00 | | 145 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 917.00 | 206 103.00 | | 184 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 984.00 | -24 764.00 | | -38 984.00 |
| |
| 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 | 108 894.00 | | | 108 894.00 |
I4 DECREASES Grand Total | | | 108 894.00 | |
IO DECREASES Total including other intangible assets | | | 70 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 894.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 000.00 | | | 70 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 894.00 | | | 38 894.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 799.00 | 1 806.00 | 1 354.00 | 32 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 799.00 | 1 806.00 | 1 354.00 | 32 799.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 21 185.00 | 21 185.00 | | 21 185.00 |
8D Social Security and Other Social Organizations | 24 215.00 | 24 215.00 | | 24 215.00 |
UT Other financial assets | 400.00 | 400.00 | | 400.00 |
UX Other trade receivables | 9 300.00 | | | 9 300.00 |
VH Loans with a maturity of more than one year at origin | 15 669.00 | | 15 669.00 | 15 669.00 |
VI Group and Associates | 31 060.00 | 31 060.00 | | 31 060.00 |
VM Income taxes | 5 013.00 | | | 5 013.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 762.00 | 7 762.00 | | 7 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 713.00 | 14 713.00 | | 14 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 891.00 | 84 222.00 | 15 669.00 | 99 891.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 099.00 | | | 1 099.00 |
ST Other accounts | 24 315.00 | | | 24 315.00 |
XQ Rental, rental and co-ownership charges | 1 212.00 | | | 1 212.00 |
YW Business tax | 1 280.00 | | | 1 280.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 379.00 | | | 2 379.00 |
YY Amount of VAT collected | 14 859.00 | | | 14 859.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 527.00 | | | 25 527.00 |
