| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 967.00 | 9 967.00 | | 9 967.00 |
AH Goodwill | 110 000.00 | | 110 000.00 | 110 000.00 |
AR Technical installations, industrial equipment and tools | 10 001.00 | 6 049.00 | 3 952.00 | 10 001.00 |
AT Other tangible assets | 42 675.00 | 39 599.00 | 3 076.00 | 42 675.00 |
BH Other financial assets | 8 887.00 | | 8 887.00 | 8 887.00 |
BJ TOTAL (I) | 181 530.00 | 55 614.00 | 125 916.00 | 181 530.00 |
BT Goods | 2 520.00 | | 2 520.00 | 2 520.00 |
BV Advances and down payments on orders | 520.00 | | 520.00 | 520.00 |
BX Customers and related accounts | 391.00 | | 391.00 | 391.00 |
BZ Other receivables | 7 422.00 | | 7 422.00 | 7 422.00 |
CF Cash and cash equivalents | 2 763.00 | | 2 763.00 | 2 763.00 |
CJ TOTAL (II) | 13 616.00 | | 13 616.00 | 13 616.00 |
CO Grand total (0 to V) | 195 147.00 | 55 614.00 | 139 532.00 | 195 147.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 101 802.00 | 79 690.00 | | 101 802.00 |
DH Retained earnings | | 31 079.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -856.00 | -224.00 | | -856.00 |
DL TOTAL (I) | 107 546.00 | 117 146.00 | | 107 546.00 |
DU Loans and Debts from Credit Institutions (3) | 287.00 | 11.00 | | 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | 1.00 | | 1.00 |
DX Trade payables and related accounts | 21 251.00 | 19 473.00 | | 21 251.00 |
DY Tax and social security liabilities | 10 448.00 | 18 154.00 | | 10 448.00 |
EC TOTAL (IV) | 31 986.00 | 37 640.00 | | 31 986.00 |
EE Grand total (I to V) | 139 532.00 | 154 786.00 | | 139 532.00 |
EG Accrued income and payables due within one year | | 37 640.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 287.00 | 11.00 | | 287.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 123 120.00 | |
FJ Net sales | | | 123 120.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 123 136.00 | |
FS Purchases of goods (including customs duties) | | | 29 884.00 | |
FT Inventory change (goods) | | | -117.00 | |
FU Purchases of raw materials and other supplies | | | 728.00 | |
FW Other purchases and external expenses | | | 38 540.00 | |
FX Taxes, duties, and similar payments | | | 1 941.00 | |
FY Salaries and Wages | | | 41 434.00 | |
FZ Social Security Contributions | | | 8 021.00 | |
GB Operating Expenses - Provisions | | | 3 102.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 123 537.00 | |
GG - OPERATING RESULT (I - II) | | | -402.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 419.00 | 1 864.00 | | 419.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -419.00 | -1 864.00 | | -419.00 |
HK Income tax | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 136.00 | 149 219.00 | | 123 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 992.00 | 149 443.00 | | 123 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -856.00 | -224.00 | | -856.00 |
| |
| 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 | 179 358.00 | | | 179 358.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 967.00 | | | 9 967.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 887.00 | |
I4 DECREASES Grand Total | | | 181 530.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 967.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 676.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 504.00 | | | 50 504.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 887.00 | | | 8 887.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 512.00 | 3 102.00 | | 52 512.00 |
PE DEPRECIATION Total including other intangible assets | 9 967.00 | | | 9 967.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 546.00 | 3 102.00 | | 42 546.00 |
| |
| 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 | 21 251.00 | 21 251.00 | | 21 251.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 8 887.00 | | 8 887.00 | 8 887.00 |
UX Other trade receivables | 391.00 | | | 391.00 |
VG Loans with a maturity of up to one year at origin | 287.00 | 287.00 | | 287.00 |
VP Miscellaneous | 7 422.00 | | | 7 422.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 448.00 | 10 448.00 | | 10 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 701.00 | 7 814.00 | 8 887.00 | 16 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 986.00 | 31 986.00 | | 31 986.00 |
