| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 700.00 | | 19 700.00 | 19 700.00 |
AR Technical installations, industrial equipment and tools | 2 800.00 | 560.00 | 2 240.00 | 2 800.00 |
AT Other tangible assets | 2 500.00 | 833.00 | 1 666.00 | 2 500.00 |
BJ TOTAL (I) | 25 000.00 | 1 393.00 | 23 606.00 | 25 000.00 |
BL Raw materials, supplies | 1 889.00 | | 1 889.00 | 1 889.00 |
BX Customers and related accounts | 4 058.00 | | 4 058.00 | 4 058.00 |
BZ Other receivables | 121.00 | | 121.00 | 121.00 |
CF Cash and cash equivalents | 5 546.00 | | 5 546.00 | 5 546.00 |
CH Prepaid expenses | 588.00 | | 588.00 | 588.00 |
CJ TOTAL (II) | 12 203.00 | | 12 203.00 | 12 203.00 |
CO Grand total (0 to V) | 37 203.00 | 1 393.00 | 35 810.00 | 37 203.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81.00 | | | 81.00 |
DL TOTAL (I) | 1 081.00 | | | 1 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 809.00 | | | 1 809.00 |
DX Trade payables and related accounts | 1 233.00 | | | 1 233.00 |
DY Tax and social security liabilities | 210.00 | | | 210.00 |
EA Other liabilities | 31 476.00 | | | 31 476.00 |
EC TOTAL (IV) | 34 729.00 | | | 34 729.00 |
EE Grand total (I to V) | 35 810.00 | | | 35 810.00 |
EG Accrued income and payables due within one year | 34 729.00 | | | 34 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 176.00 | | 2 176.00 | 2 176.00 |
FG Production sold - services | 64 523.00 | | 64 523.00 | 64 523.00 |
FJ Net sales | 66 700.00 | | 66 700.00 | 66 700.00 |
FR Total operating income (I) | | | 66 701.00 | |
FU Purchases of raw materials and other supplies | | | 9 193.00 | |
FV Inventory change (raw materials and supplies) | | | -1 889.00 | |
FW Other purchases and external expenses | | | 17 777.00 | |
FX Taxes, duties, and similar payments | | | 1 525.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 8 601.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 393.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 66 606.00 | |
GG - OPERATING RESULT (I - II) | | | 95.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14.00 | | | 14.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 701.00 | | | 66 701.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 620.00 | | | 66 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81.00 | | | 81.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 25 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 300.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 393.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 393.00 | | |
| |
| 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 | 1 233.00 | 1 233.00 | | 1 233.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 285.00 | 33 285.00 | | 33 285.00 |
UX Other trade receivables | 4 058.00 | 4 058.00 | | 4 058.00 |
VP Miscellaneous | 121.00 | 121.00 | | 121.00 |
VQ Other Taxes, Duties, and Similar Debts | 210.00 | 210.00 | | 210.00 |
VS Prepaid expenses | 588.00 | 588.00 | | 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 768.00 | 4 768.00 | | 4 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 729.00 | 34 729.00 | | 34 729.00 |
