| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 313.00 | | 8 313.00 | 8 313.00 |
BJ TOTAL (I) | 8 313.00 | | 8 313.00 | 8 313.00 |
BX Customers and related accounts | 32 756.00 | | 32 756.00 | 32 756.00 |
BZ Other receivables | 999.00 | | 999.00 | 999.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 33 754.00 | | 33 754.00 | 33 754.00 |
CO Grand total (0 to V) | 42 067.00 | | 42 067.00 | 42 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DB Share, merger, contribution premiums, etc. | 319.00 | 319.00 | | 319.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1 559.00 | 1 559.00 | | 1 559.00 |
DH Retained earnings | -61 768.00 | -55 401.00 | | -61 768.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 112.00 | -6 367.00 | | 5 112.00 |
DL TOTAL (I) | -45 977.00 | -51 089.00 | | -45 977.00 |
DU Loans and Debts from Credit Institutions (3) | 24.00 | | | 24.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 063.00 | 69 199.00 | | 72 063.00 |
DX Trade payables and related accounts | 6 757.00 | 15 479.00 | | 6 757.00 |
DY Tax and social security liabilities | 9 200.00 | 14 960.00 | | 9 200.00 |
EC TOTAL (IV) | 88 044.00 | 99 638.00 | | 88 044.00 |
EE Grand total (I to V) | 42 067.00 | 48 548.00 | | 42 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 448.00 | | 4 448.00 | 4 448.00 |
FJ Net sales | 4 448.00 | | 4 448.00 | 4 448.00 |
FQ Other income | | | 743.00 | |
FR Total operating income (I) | | | 5 192.00 | |
FU Purchases of raw materials and other supplies | | | 45.00 | |
FW Other purchases and external expenses | | | 3 846.00 | |
FX Taxes, duties, and similar payments | | | 436.00 | |
GE Other Expenses | | | 63.00 | |
GF Total Operating Expenses (II) | | | 4 390.00 | |
GG - OPERATING RESULT (I - II) | | | 801.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 313.00 | 6 798.00 | | 4 313.00 |
HD Total exceptional income (VII) | 4 313.00 | 6 798.00 | | 4 313.00 |
HE Exceptional expenses on management operations | | 7 500.00 | | |
HH Total exceptional expenses (VIII) | | 7 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 313.00 | -702.00 | | 4 313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 505.00 | 8 168.00 | | 9 505.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 393.00 | 14 535.00 | | 4 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 112.00 | -6 367.00 | | 5 112.00 |
| |
| 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 | 8 313.00 | | | 8 313.00 |
I4 DECREASES Grand Total | | | 8 313.00 | |
IO DECREASES Total including other intangible assets | | | 8 313.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 313.00 | | | 8 313.00 |
| |
| 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 | 6 757.00 | 6 757.00 | | 6 757.00 |
8C Staff and Related Accounts | 2 765.00 | 2 765.00 | | 2 765.00 |
8E Income Taxes | 436.00 | 436.00 | | 436.00 |
UX Other trade receivables | 32 756.00 | | | 32 756.00 |
VB VAT | 999.00 | | | 999.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VI Group and Associates | 72 063.00 | 72 063.00 | | 72 063.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 754.00 | 5 735.00 | 28 019.00 | 33 754.00 |
VW VAT | 5 999.00 | 5 999.00 | | 5 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 044.00 | 88 044.00 | | 88 044.00 |
| |
| 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 | 436.00 | 418.00 | | 436.00 |
ST Other accounts | 3 846.00 | 6 445.00 | | 3 846.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 436.00 | 418.00 | | 436.00 |
YY Amount of VAT collected | 900.00 | | | 900.00 |
YZ Total deductible VAT on goods and services | 449.00 | | | 449.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 846.00 | 6 445.00 | | 3 846.00 |
