| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 435 820.00 | | 435 820.00 | 435 820.00 |
BX Customers and related accounts | 8 520.00 | 600.00 | 7 920.00 | 8 520.00 |
BZ Other receivables | 13 530.00 | | 13 530.00 | 13 530.00 |
CF Cash and cash equivalents | 11 419.00 | | 11 419.00 | 11 419.00 |
CJ TOTAL (II) | 33 469.00 | 600.00 | 32 869.00 | 33 469.00 |
CO Grand total (0 to V) | 469 289.00 | 600.00 | 468 689.00 | 469 289.00 |
CU Other investments | 385 820.00 | | 385 820.00 | 385 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DE Statutory or contractual reserves | 124 740.00 | 97 508.00 | | 124 740.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 359.00 | 27 232.00 | | -23 359.00 |
DL TOTAL (I) | 255 381.00 | 278 740.00 | | 255 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 432.00 | 16 856.00 | | 20 432.00 |
DX Trade payables and related accounts | 94 664.00 | 99 709.00 | | 94 664.00 |
DY Tax and social security liabilities | 98 211.00 | 62 475.00 | | 98 211.00 |
EC TOTAL (IV) | 213 307.00 | 179 039.00 | | 213 307.00 |
EE Grand total (I to V) | 468 689.00 | 457 780.00 | | 468 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 050.00 | | 102 050.00 | 102 050.00 |
FJ Net sales | 102 050.00 | | 102 050.00 | 102 050.00 |
FQ Other income | | | 8 428.00 | |
FR Total operating income (I) | | | 110 478.00 | |
FW Other purchases and external expenses | | | 76 042.00 | |
FX Taxes, duties, and similar payments | | | 435.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 9 792.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 110 280.00 | |
GG - OPERATING RESULT (I - II) | | | 198.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 21 116.00 | 1 815.00 | | 21 116.00 |
HH Total exceptional expenses (VIII) | 21 116.00 | 1 815.00 | | 21 116.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 116.00 | -1 815.00 | | -21 116.00 |
HK Income tax | 2 441.00 | 4 322.00 | | 2 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 478.00 | 76 181.00 | | 110 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 837.00 | 48 949.00 | | 133 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 359.00 | 27 232.00 | | -23 359.00 |
| |
| 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 | 435 980.00 | | | 435 980.00 |
I3 DECREASES Total Financial Fixed Assets | | 160.00 | 385 820.00 | |
I4 DECREASES Grand Total | | 160.00 | 435 820.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 385 980.00 | | | 385 980.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 600.00 | | | 600.00 |
7B Total provisions for depreciation | 600.00 | | | 600.00 |
7C Grand total | 600.00 | | | 600.00 |
| |
| 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 | 94 664.00 | 94 664.00 | | 94 664.00 |
8C Staff and Related Accounts | 24 000.00 | 24 000.00 | | 24 000.00 |
8D Social Security and Other Social Organizations | 9 600.00 | 9 600.00 | | 9 600.00 |
8E Income Taxes | 4 322.00 | 4 322.00 | | 4 322.00 |
UX Other trade receivables | 7 800.00 | | | 7 800.00 |
VA Doubtful or disputed receivables | 720.00 | | | 720.00 |
VB VAT | 13 530.00 | | | 13 530.00 |
VI Group and Associates | 20 432.00 | 20 437.00 | | 20 432.00 |
VQ Other Taxes, Duties, and Similar Debts | 435.00 | 435.00 | | 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 050.00 | 22 050.00 | | 22 050.00 |
VW VAT | 59 854.00 | 59 854.00 | | 59 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 307.00 | 213 307.00 | | 213 307.00 |
