| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 375.00 | 2 097.00 | 2 277.00 | 4 375.00 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 31 300.00 | 10 807.00 | 20 492.00 | 31 300.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 58 675.00 | 12 905.00 | 45 770.00 | 58 675.00 |
BT Goods | 820.00 | | 820.00 | 820.00 |
BX Customers and related accounts | 836.00 | | 836.00 | 836.00 |
BZ Other receivables | 1 931.00 | | 1 931.00 | 1 931.00 |
CF Cash and cash equivalents | 3 840.00 | | 3 840.00 | 3 840.00 |
CH Prepaid expenses | 84.00 | | 84.00 | 84.00 |
CJ TOTAL (II) | 7 512.00 | | 7 512.00 | 7 512.00 |
CO Grand total (0 to V) | 66 188.00 | 12 905.00 | 53 282.00 | 66 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 1 012.00 | | | 1 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141.00 | | | 141.00 |
DL TOTAL (I) | 2 154.00 | | | 2 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 395.00 | | | 46 395.00 |
DX Trade payables and related accounts | 1 968.00 | | | 1 968.00 |
DY Tax and social security liabilities | 2 764.00 | | | 2 764.00 |
EC TOTAL (IV) | 51 128.00 | | | 51 128.00 |
EE Grand total (I to V) | 53 282.00 | | | 53 282.00 |
EG Accrued income and payables due within one year | 51 128.00 | | | 51 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 65 685.00 | | 65 685.00 | 65 685.00 |
FJ Net sales | 65 685.00 | | 65 685.00 | 65 685.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 432.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 67 121.00 | |
FS Purchases of goods (including customs duties) | | | 22 662.00 | |
FT Inventory change (goods) | | | -248.00 | |
FW Other purchases and external expenses | | | 22 375.00 | |
FX Taxes, duties, and similar payments | | | 1 328.00 | |
FY Salaries and Wages | | | 12 700.00 | |
FZ Social Security Contributions | | | 1 204.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 420.00 | |
GF Total Operating Expenses (II) | | | 65 443.00 | |
GG - OPERATING RESULT (I - II) | | | 1 677.00 | |
GR Interest and similar expenses | | | 1 535.00 | |
GU Total financial expenses (VI) | | | 1 535.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 432.00 | | | 1 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 121.00 | | | 67 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 979.00 | | | 66 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 141.00 | | | 141.00 |
| |
| 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 | 58 676.00 | | | 58 676.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 376.00 | | | 4 376.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 58 676.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 376.00 | |
IO DECREASES Total including other intangible assets | | | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 300.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 000.00 | | | 20 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 300.00 | | | 31 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 485.00 | 5 421.00 | | 7 485.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 223.00 | 875.00 | | 1 223.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 262.00 | 4 546.00 | | 6 262.00 |
| |
| 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 | 1 968.00 | 1 968.00 | | 1 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 396.00 | 46 396.00 | | 46 396.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 837.00 | 837.00 | | 837.00 |
VK Loans repaid during the year | 29 050.00 | | | 29 050.00 |
VP Miscellaneous | 1 931.00 | 1 931.00 | | 1 931.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 765.00 | 2 765.00 | | 2 765.00 |
VS Prepaid expenses | 85.00 | 85.00 | | 85.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 852.00 | 2 852.00 | 3 000.00 | 5 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 129.00 | 51 129.00 | | 51 129.00 |
