| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
AT Other tangible assets | 28 160.00 | 5 147.00 | 23 013.00 | 28 160.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 63 210.00 | 5 147.00 | 58 063.00 | 63 210.00 |
BZ Other receivables | 64.00 | | 64.00 | 64.00 |
CD Marketable securities | 4 571.00 | | 4 571.00 | 4 571.00 |
CF Cash and cash equivalents | 18 485.00 | | 18 485.00 | 18 485.00 |
CH Prepaid expenses | 559.00 | | 559.00 | 559.00 |
CJ TOTAL (II) | 23 679.00 | | 23 679.00 | 23 679.00 |
CO Grand total (0 to V) | 86 889.00 | 5 147.00 | 81 742.00 | 86 889.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
| |
| 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 |
DG Other reserves | 75 799.00 | 71 669.00 | | 75 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 770.00 | 4 130.00 | | -3 770.00 |
DL TOTAL (I) | 80 279.00 | 84 049.00 | | 80 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156.00 | 1 918.00 | | 156.00 |
DX Trade payables and related accounts | 412.00 | 1 011.00 | | 412.00 |
DY Tax and social security liabilities | 895.00 | 1 359.00 | | 895.00 |
EC TOTAL (IV) | 1 463.00 | 4 288.00 | | 1 463.00 |
EE Grand total (I to V) | 81 742.00 | 88 337.00 | | 81 742.00 |
EI Including equity loans | 156.00 | | | 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 646.00 | | 33 646.00 | 33 646.00 |
FJ Net sales | 33 646.00 | | 33 646.00 | 33 646.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 193.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 35 841.00 | |
FW Other purchases and external expenses | | | 12 666.00 | |
FX Taxes, duties, and similar payments | | | 1 820.00 | |
FY Salaries and Wages | | | 10 426.00 | |
FZ Social Security Contributions | | | 3 786.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 707.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 34 404.00 | |
GG - OPERATING RESULT (I - II) | | | 1 437.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 178.00 | |
GP Total financial income (V) | | | 178.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 12 500.00 | | | 12 500.00 |
HD Total exceptional income (VII) | 12 500.00 | | | 12 500.00 |
HF Exceptional expenses on capital transactions | 17 885.00 | | | 17 885.00 |
HH Total exceptional expenses (VIII) | 17 885.00 | | | 17 885.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 385.00 | | | -5 385.00 |
HK Income tax | | 728.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 518.00 | 39 944.00 | | 48 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 289.00 | 35 814.00 | | 52 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 770.00 | 4 130.00 | | -3 770.00 |
| |
| 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 | 65 565.00 | | 28 160.00 | 65 565.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | 30 515.00 | 63 210.00 | |
IO DECREASES Total including other intangible assets | | | 35 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 30 515.00 | 28 160.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 000.00 | | | 35 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 515.00 | | 28 160.00 | 30 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 070.00 | 5 707.00 | 12 630.00 | 12 070.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 070.00 | 5 707.00 | 12 630.00 | 12 070.00 |
| |
| 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 | 412.00 | 412.00 | | 412.00 |
8D Social Security and Other Social Organizations | 73.00 | 73.00 | | 73.00 |
UT Other financial assets | 50.00 | 50.00 | | 50.00 |
VB VAT | 64.00 | | | 64.00 |
VI Group and Associates | 156.00 | 156.00 | | 156.00 |
VQ Other Taxes, Duties, and Similar Debts | 210.00 | 210.00 | | 210.00 |
VS Prepaid expenses | 559.00 | | | 559.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 672.00 | 672.00 | | 672.00 |
VW VAT | 612.00 | 612.00 | | 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 463.00 | 1 463.00 | | 1 463.00 |
