| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 21 343.00 | 13 606.00 | 7 737.00 | 21 343.00 |
AP Buildings | 4 902.00 | 4 902.00 | | 4 902.00 |
AT Other tangible assets | 26 998.00 | 10 130.00 | 16 868.00 | 26 998.00 |
BJ TOTAL (I) | 53 243.00 | 28 638.00 | 24 605.00 | 53 243.00 |
BN Goods in progress | | | | |
BZ Other receivables | 1 299.00 | | 1 299.00 | 1 299.00 |
CF Cash and cash equivalents | 183 016.00 | | 183 016.00 | 183 016.00 |
CJ TOTAL (II) | 184 316.00 | | 184 316.00 | 184 316.00 |
CO Grand total (0 to V) | 237 559.00 | 28 638.00 | 208 921.00 | 237 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 25 203.00 | 25 203.00 | | 25 203.00 |
DH Retained earnings | 121 430.00 | 101 880.00 | | 121 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 988.00 | 19 551.00 | | -5 988.00 |
DL TOTAL (I) | 184 645.00 | 190 633.00 | | 184 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 796.00 | 49 417.00 | | 15 796.00 |
DX Trade payables and related accounts | | 14 700.00 | | |
DY Tax and social security liabilities | 8 479.00 | 20 801.00 | | 8 479.00 |
EC TOTAL (IV) | 24 275.00 | 84 918.00 | | 24 275.00 |
EE Grand total (I to V) | 208 921.00 | 275 551.00 | | 208 921.00 |
EI Including equity loans | 15 796.00 | | | 15 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 045.00 | | 39 045.00 | 39 045.00 |
FJ Net sales | 39 045.00 | | 39 045.00 | 39 045.00 |
FM Inventory production | | | -2 000.00 | |
FR Total operating income (I) | | | 37 045.00 | |
FU Purchases of raw materials and other supplies | | | 533.00 | |
FW Other purchases and external expenses | | | 8 032.00 | |
FX Taxes, duties, and similar payments | | | 1 115.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 5 312.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 747.00 | |
GF Total Operating Expenses (II) | | | 44 740.00 | |
GG - OPERATING RESULT (I - II) | | | -7 695.00 | |
GL Other interest and similar income | | | 1 707.00 | |
GP Total financial income (V) | | | 1 707.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | -50.00 | | |
HH Total exceptional expenses (VIII) | | -50.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 50.00 | | |
HK Income tax | | 3 458.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 752.00 | 145 290.00 | | 38 752.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 740.00 | 125 739.00 | | 44 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 988.00 | 19 551.00 | | -5 988.00 |
| |
| 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 | 53 243.00 | | | 53 243.00 |
I4 DECREASES Grand Total | | | 53 243.00 | |
IO DECREASES Total including other intangible assets | | | 21 343.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 343.00 | | | 21 343.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 900.00 | | | 31 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 891.00 | 5 747.00 | | 22 891.00 |
PE DEPRECIATION Total including other intangible assets | 13 606.00 | | | 13 606.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 285.00 | 5 747.00 | | 9 285.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 4 200.00 | 4 200.00 | |
7B Total provisions for depreciation | | 4 200.00 | 4 200.00 | |
7C Grand total | | 4 200.00 | 4 200.00 | |
