| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 176 204.00 | | 176 204.00 | 176 204.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 176 219.00 | | 176 219.00 | 176 219.00 |
CF Cash and cash equivalents | 39 284.00 | | 39 284.00 | 39 284.00 |
CJ TOTAL (II) | 39 284.00 | | 39 284.00 | 39 284.00 |
CO Grand total (0 to V) | 215 503.00 | | 215 503.00 | 215 503.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 115 490.00 | 88 309.00 | | 115 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 320.00 | 27 181.00 | | 27 320.00 |
DL TOTAL (I) | 159 310.00 | 131 990.00 | | 159 310.00 |
DU Loans and Debts from Credit Institutions (3) | 21 192.00 | 41 709.00 | | 21 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 000.00 | 35 000.00 | | 35 000.00 |
EC TOTAL (IV) | 56 192.00 | 76 709.00 | | 56 192.00 |
EE Grand total (I to V) | 215 503.00 | 208 699.00 | | 215 503.00 |
EG Accrued income and payables due within one year | 56 192.00 | 56 024.00 | | 56 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 171.00 | |
GF Total Operating Expenses (II) | | | 1 171.00 | |
GG - OPERATING RESULT (I - II) | | | -1 171.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 400.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 29 450.00 | |
GR Interest and similar expenses | | | 974.00 | |
GU Total financial expenses (VI) | | | 974.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 14.00 | | | 14.00 |
HD Total exceptional income (VII) | 14.00 | | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14.00 | | | 14.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 465.00 | 29 747.00 | | 29 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 145.00 | 2 566.00 | | 2 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 320.00 | 27 181.00 | | 27 320.00 |
| |
| 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 | 176 219.00 | | | 176 219.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 176 219.00 | |
IO DECREASES Total including other intangible assets | | | 176 204.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 176 204.00 | | | 176 204.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 21 192.00 | 21 192.00 | | 21 192.00 |
VI Group and Associates | 35 000.00 | 35 000.00 | | 35 000.00 |
VK Loans repaid during the year | 20 230.00 | | | 20 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 192.00 | 56 192.00 | | 56 192.00 |
