| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 000.00 | | 22 000.00 | 22 000.00 |
AT Other tangible assets | 18 900.00 | 18 900.00 | | 18 900.00 |
BJ TOTAL (I) | 40 900.00 | 18 900.00 | 22 000.00 | 40 900.00 |
BL Raw materials, supplies | 1 389.00 | | 1 389.00 | 1 389.00 |
BX Customers and related accounts | 3 349.00 | | 3 349.00 | 3 349.00 |
BZ Other receivables | 2 566.00 | | 2 566.00 | 2 566.00 |
CF Cash and cash equivalents | 6 675.00 | | 6 675.00 | 6 675.00 |
CH Prepaid expenses | 428.00 | | 428.00 | 428.00 |
CJ TOTAL (II) | 14 407.00 | | 14 407.00 | 14 407.00 |
CO Grand total (0 to V) | 55 307.00 | 18 900.00 | 36 407.00 | 55 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DH Retained earnings | 39 959.00 | 40 401.00 | | 39 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 481.00 | -443.00 | | -12 481.00 |
DL TOTAL (I) | 35 838.00 | 48 319.00 | | 35 838.00 |
DX Trade payables and related accounts | 569.00 | 883.00 | | 569.00 |
DY Tax and social security liabilities | | 1 273.00 | | |
EA Other liabilities | | 163.00 | | |
EC TOTAL (IV) | 569.00 | 2 319.00 | | 569.00 |
EE Grand total (I to V) | 36 407.00 | 50 637.00 | | 36 407.00 |
EG Accrued income and payables due within one year | 569.00 | 2 319.00 | | 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 159.00 | | 55 159.00 | 55 159.00 |
FJ Net sales | 55 159.00 | | 55 159.00 | 55 159.00 |
FR Total operating income (I) | | | 55 159.00 | |
FU Purchases of raw materials and other supplies | | | 14 964.00 | |
FV Inventory change (raw materials and supplies) | | | 1 304.00 | |
FW Other purchases and external expenses | | | 15 925.00 | |
FX Taxes, duties, and similar payments | | | 2 308.00 | |
FY Salaries and Wages | | | 22 648.00 | |
FZ Social Security Contributions | | | 10 483.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 67 640.00 | |
GG - OPERATING RESULT (I - II) | | | -12 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 138.00 | | |
HH Total exceptional expenses (VIII) | | 138.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -138.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 159.00 | 83 045.00 | | 55 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 640.00 | 83 488.00 | | 67 640.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 481.00 | -443.00 | | -12 481.00 |
| |
| 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 | 40 900.00 | | | 40 900.00 |
I4 DECREASES Grand Total | | | 40 900.00 | |
IO DECREASES Total including other intangible assets | | | 22 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 000.00 | | | 22 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 900.00 | | | 18 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 900.00 | | | 18 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 900.00 | | | 18 900.00 |
| |
| 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 | 569.00 | 569.00 | | 569.00 |
UX Other trade receivables | 3 349.00 | 3 349.00 | | 3 349.00 |
VB VAT | 1 790.00 | 1 790.00 | | 1 790.00 |
VP Miscellaneous | 776.00 | 776.00 | | 776.00 |
VS Prepaid expenses | 428.00 | 428.00 | | 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 343.00 | 6 343.00 | | 6 343.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 569.00 | 569.00 | | 569.00 |
