| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 300.00 | 10 300.00 | | 10 300.00 |
AH Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
AP Buildings | 9 653.00 | 9 653.00 | | 9 653.00 |
BJ TOTAL (I) | 59 953.00 | 19 953.00 | 40 000.00 | 59 953.00 |
CF Cash and cash equivalents | 545.00 | | 545.00 | 545.00 |
CJ TOTAL (II) | 545.00 | | 545.00 | 545.00 |
CO Grand total (0 to V) | 60 498.00 | 19 953.00 | 40 545.00 | 60 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | -45 445.00 | | | -45 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 469.00 | | | 16 469.00 |
DL TOTAL (I) | -27 876.00 | | | -27 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 504.00 | | | 62 504.00 |
DX Trade payables and related accounts | 3 011.00 | | | 3 011.00 |
DY Tax and social security liabilities | 2 906.00 | | | 2 906.00 |
EC TOTAL (IV) | 68 421.00 | | | 68 421.00 |
EE Grand total (I to V) | 40 545.00 | | | 40 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 50 156.00 | | 50 156.00 | 50 156.00 |
FG Production sold - services | 5 147.00 | | 5 147.00 | 5 147.00 |
FJ Net sales | 55 303.00 | | 55 303.00 | 55 303.00 |
FR Total operating income (I) | | | 55 303.00 | |
FS Purchases of goods (including customs duties) | | | 21 737.00 | |
FW Other purchases and external expenses | | | 20 213.00 | |
FX Taxes, duties, and similar payments | | | 1 682.00 | |
GF Total Operating Expenses (II) | | | 43 632.00 | |
GG - OPERATING RESULT (I - II) | | | 11 671.00 | |
GR Interest and similar expenses | | | 148.00 | |
GU Total financial expenses (VI) | | | 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HE Exceptional expenses on management operations | 2 149.00 | | | 2 149.00 |
HH Total exceptional expenses (VIII) | 2 149.00 | | | 2 149.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 851.00 | | | 7 851.00 |
HK Income tax | 2 906.00 | | | 2 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 303.00 | | | 65 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 835.00 | | | 48 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 469.00 | | | 16 469.00 |
| |
| 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 | 59 653.00 | | | 59 653.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 300.00 | | | 10 300.00 |
I4 DECREASES Grand Total | | | 59 953.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 300.00 | |
IO DECREASES Total including other intangible assets | | | 40 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 653.00 | |
KD ACQUISITIONS Total including other intangible assets | 40 000.00 | | | 40 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 653.00 | | | 9 653.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
CY DEPRECIATION Start-up, development, or research expenses | 10 300.00 | | | 10 300.00 |
| |
| 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 | 3 011.00 | 3 011.00 | | 3 011.00 |
8E Income Taxes | 2 906.00 | 2 906.00 | | 2 906.00 |
VH Loans with a maturity of more than one year at origin | 62 504.00 | | | 62 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 422.00 | 5 917.00 | | 68 422.00 |
