| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
AR Technical installations, industrial equipment and tools | 4 700.00 | 4 700.00 | | 4 700.00 |
AT Other tangible assets | 5 300.00 | 5 300.00 | | 5 300.00 |
BJ TOTAL (I) | 45 000.00 | 10 000.00 | 35 000.00 | 45 000.00 |
BX Customers and related accounts | 48 385.00 | | 48 385.00 | 48 385.00 |
BZ Other receivables | 69 002.00 | | 69 002.00 | 69 002.00 |
CF Cash and cash equivalents | 7 681.00 | | 7 681.00 | 7 681.00 |
CH Prepaid expenses | 212.00 | | 212.00 | 212.00 |
CJ TOTAL (II) | 125 280.00 | | 125 280.00 | 125 280.00 |
CO Grand total (0 to V) | 170 280.00 | 10 000.00 | 160 280.00 | 170 280.00 |
CR Shares due in more than one year | 20 124.00 | | | 20 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 13 274.00 | | | 13 274.00 |
DH Retained earnings | -82 725.00 | | | -82 725.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 584.00 | | | 5 584.00 |
DL TOTAL (I) | -55 616.00 | | | -55 616.00 |
DX Trade payables and related accounts | 203 288.00 | | | 203 288.00 |
DY Tax and social security liabilities | 7 297.00 | | | 7 297.00 |
EA Other liabilities | 5 312.00 | | | 5 312.00 |
EC TOTAL (IV) | 215 897.00 | | | 215 897.00 |
EE Grand total (I to V) | 160 280.00 | | | 160 280.00 |
EG Accrued income and payables due within one year | 43 412.00 | | | 43 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 208.00 | | 29 208.00 | 29 208.00 |
FJ Net sales | 29 208.00 | | 29 208.00 | 29 208.00 |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 29 241.00 | |
FW Other purchases and external expenses | | | 23 832.00 | |
GF Total Operating Expenses (II) | | | 23 833.00 | |
GG - OPERATING RESULT (I - II) | | | 5 408.00 | |
GL Other interest and similar income | | | 179.00 | |
GP Total financial income (V) | | | 179.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 175.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 584.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 421.00 | | | 29 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 837.00 | | | 23 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 584.00 | | | 5 584.00 |
| |
| 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 | 45 000.00 | | | 45 000.00 |
I4 DECREASES Grand Total | | | 45 000.00 | |
IO DECREASES Total including other intangible assets | | | 35 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 000.00 | | | 35 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 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 | 203 288.00 | 35 334.00 | 167 954.00 | 203 288.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 312.00 | 781.00 | 4 531.00 | 5 312.00 |
UX Other trade receivables | 48 385.00 | | | 48 385.00 |
VB VAT | 35 261.00 | | | 35 261.00 |
VC Group and associates | 20 124.00 | | | 20 124.00 |
VM Income taxes | 656.00 | | | 656.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 960.00 | | | 12 960.00 |
VS Prepaid expenses | 212.00 | | | 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 599.00 | 97 475.00 | 20 124.00 | 117 599.00 |
VW VAT | 7 297.00 | 7 297.00 | | 7 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 897.00 | 43 412.00 | 172 485.00 | 215 897.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 1 592.00 | | | 1 592.00 |
YT Subcontracting | 22 240.00 | | | 22 240.00 |
YY Amount of VAT collected | 5 842.00 | | | 5 842.00 |
YZ Total deductible VAT on goods and services | 4 129.00 | | | 4 129.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 832.00 | | | 23 832.00 |
