| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AT Other tangible assets | 15 581.00 | 7 389.00 | 8 192.00 | 15 581.00 |
BJ TOTAL (I) | 30 581.00 | 7 389.00 | 23 192.00 | 30 581.00 |
BL Raw materials, supplies | 837.00 | | 837.00 | 837.00 |
BZ Other receivables | 1 630.00 | | 1 630.00 | 1 630.00 |
CF Cash and cash equivalents | 7 153.00 | | 7 153.00 | 7 153.00 |
CH Prepaid expenses | 101.00 | | 101.00 | 101.00 |
CJ TOTAL (II) | 9 721.00 | | 9 721.00 | 9 721.00 |
CO Grand total (0 to V) | 40 302.00 | 7 389.00 | 32 913.00 | 40 302.00 |
| |
| 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 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 6 964.00 | 3 290.00 | | 6 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 750.00 | 3 674.00 | | -9 750.00 |
DL TOTAL (I) | -586.00 | 9 164.00 | | -586.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | 34.00 | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 525.00 | 21 599.00 | | 22 525.00 |
DX Trade payables and related accounts | 4 137.00 | 2 150.00 | | 4 137.00 |
DY Tax and social security liabilities | 6 804.00 | 5 730.00 | | 6 804.00 |
EC TOTAL (IV) | 33 499.00 | 29 513.00 | | 33 499.00 |
EE Grand total (I to V) | 32 913.00 | 38 677.00 | | 32 913.00 |
EG Accrued income and payables due within one year | 33 499.00 | 29 513.00 | | 33 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 455.00 | | 43 455.00 | 43 455.00 |
FJ Net sales | 43 455.00 | | 43 455.00 | 43 455.00 |
FO Operating subsidies | | | 1 444.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 495.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 45 397.00 | |
FU Purchases of raw materials and other supplies | | | 4 445.00 | |
FV Inventory change (raw materials and supplies) | | | 141.00 | |
FW Other purchases and external expenses | | | 18 032.00 | |
FX Taxes, duties, and similar payments | | | 947.00 | |
FY Salaries and Wages | | | 25 522.00 | |
FZ Social Security Contributions | | | 4 123.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 558.00 | |
GE Other Expenses | | | 364.00 | |
GF Total Operating Expenses (II) | | | 55 131.00 | |
GG - OPERATING RESULT (I - II) | | | -9 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 16.00 | 15.00 | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | 15.00 | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16.00 | -15.00 | | -16.00 |
HK Income tax | | 490.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 397.00 | 49 661.00 | | 45 397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 148.00 | 45 987.00 | | 55 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 750.00 | 3 674.00 | | -9 750.00 |
| |
| 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 | 30 581.00 | | | 30 581.00 |
I4 DECREASES Grand Total | | | 30 581.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 581.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 581.00 | | | 15 581.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 831.00 | 1 558.00 | | 5 831.00 |
PE DEPRECIATION Total including other intangible assets | 5 831.00 | 1 558.00 | | 5 831.00 |
| |
| 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 | 4 137.00 | 4 137.00 | | 4 137.00 |
8C Staff and Related Accounts | 2 670.00 | 2 670.00 | | 2 670.00 |
8D Social Security and Other Social Organizations | 3 464.00 | 3 464.00 | | 3 464.00 |
VB VAT | 227.00 | | | 227.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 22 525.00 | 22 525.00 | | 22 525.00 |
VM Income taxes | 1 237.00 | | | 1 237.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 167.00 | | | 167.00 |
VS Prepaid expenses | 101.00 | | | 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 731.00 | 1 731.00 | | 1 731.00 |
VW VAT | 670.00 | 670.00 | | 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 499.00 | 33 499.00 | | 33 499.00 |
