| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 88 000.00 | | 88 000.00 | 88 000.00 |
BJ TOTAL (I) | 88 000.00 | | 88 000.00 | 88 000.00 |
BX Customers and related accounts | 10 073.00 | | 10 073.00 | 10 073.00 |
BZ Other receivables | | | | |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 92 559.00 | | 92 559.00 | 92 559.00 |
CH Prepaid expenses | 1 648.00 | | 1 648.00 | 1 648.00 |
CJ TOTAL (II) | 104 280.00 | | 104 280.00 | 104 280.00 |
CO Grand total (0 to V) | 192 280.00 | | 192 280.00 | 192 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 35 952.00 | 15 524.00 | | 35 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 575.00 | 20 428.00 | | 19 575.00 |
DL TOTAL (I) | 155 527.00 | 135 952.00 | | 155 527.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 107.00 | 10 234.00 | | 20 107.00 |
DX Trade payables and related accounts | 16 539.00 | 8 118.00 | | 16 539.00 |
EA Other liabilities | 107.00 | | | 107.00 |
EC TOTAL (IV) | 36 753.00 | 18 352.00 | | 36 753.00 |
EE Grand total (I to V) | 192 280.00 | 154 304.00 | | 192 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 614.00 | | 75 614.00 | 75 614.00 |
FJ Net sales | 75 614.00 | | 75 614.00 | 75 614.00 |
FR Total operating income (I) | | | 75 614.00 | |
FW Other purchases and external expenses | | | 45 197.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 45 647.00 | |
GG - OPERATING RESULT (I - II) | | | 29 967.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 606.00 | |
GU Total financial expenses (VI) | | | 606.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -605.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 787.00 | 10 214.00 | | 9 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 615.00 | 84 165.00 | | 75 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 040.00 | 63 737.00 | | 56 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 575.00 | 20 428.00 | | 19 575.00 |
| |
| 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 | 88 000.00 | | | 88 000.00 |
I4 DECREASES Grand Total | | | 88 000.00 | |
IO DECREASES Total including other intangible assets | | | 88 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 88 000.00 | | | 88 000.00 |
| |
| 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 | 16 539.00 | 16 539.00 | | 16 539.00 |
8K Other liabilities (including liabilities related to repo transactions) | 107.00 | 107.00 | | 107.00 |
UX Other trade receivables | 10 073.00 | | | 10 073.00 |
VI Group and Associates | 20 107.00 | 20 107.00 | | 20 107.00 |
VS Prepaid expenses | 1 648.00 | | | 1 648.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 721.00 | 11 721.00 | | 11 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 753.00 | 36 753.00 | | 36 753.00 |
