| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 285 000.00 | | 285 000.00 | 285 000.00 |
AR Technical installations, industrial equipment and tools | 10 323.00 | 10 323.00 | | 10 323.00 |
AT Other tangible assets | 19 138.00 | 11 260.00 | 7 877.00 | 19 138.00 |
BH Other financial assets | 762.00 | | 762.00 | 762.00 |
BJ TOTAL (I) | 315 223.00 | 21 583.00 | 293 639.00 | 315 223.00 |
BT Goods | 35 290.00 | | 35 290.00 | 35 290.00 |
BZ Other receivables | 2 484.00 | | 2 484.00 | 2 484.00 |
CF Cash and cash equivalents | 120.00 | | 120.00 | 120.00 |
CH Prepaid expenses | 26.00 | | 26.00 | 26.00 |
CJ TOTAL (II) | 37 922.00 | | 37 922.00 | 37 922.00 |
CO Grand total (0 to V) | 353 145.00 | 21 583.00 | 331 561.00 | 353 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 144 947.00 | 144 947.00 | | 144 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 780.00 | | | -27 780.00 |
DL TOTAL (I) | 128 167.00 | 155 947.00 | | 128 167.00 |
DU Loans and Debts from Credit Institutions (3) | 34 532.00 | 17 855.00 | | 34 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 664.00 | 150 708.00 | | 150 664.00 |
DX Trade payables and related accounts | 4 349.00 | 3 896.00 | | 4 349.00 |
DY Tax and social security liabilities | 8 682.00 | 9 412.00 | | 8 682.00 |
EA Other liabilities | 5 164.00 | 2 405.00 | | 5 164.00 |
EC TOTAL (IV) | 203 394.00 | 184 278.00 | | 203 394.00 |
EE Grand total (I to V) | 331 561.00 | 340 225.00 | | 331 561.00 |
EG Accrued income and payables due within one year | 196 671.00 | 184 278.00 | | 196 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 82 572.00 | | 82 572.00 | 82 572.00 |
FJ Net sales | 82 572.00 | | 82 572.00 | 82 572.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 490.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 83 069.00 | |
FS Purchases of goods (including customs duties) | | | 27 024.00 | |
FT Inventory change (goods) | | | 7 234.00 | |
FW Other purchases and external expenses | | | 32 353.00 | |
FX Taxes, duties, and similar payments | | | 3 532.00 | |
FY Salaries and Wages | | | 29 213.00 | |
FZ Social Security Contributions | | | 9 380.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 413.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 110 156.00 | |
GG - OPERATING RESULT (I - II) | | | -27 086.00 | |
GR Interest and similar expenses | | | 693.00 | |
GU Total financial expenses (VI) | | | 693.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 189.00 | | |
HB Exceptional income from capital transactions | | 19 870.00 | | |
HD Total exceptional income (VII) | | 25 059.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 25 059.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83 069.00 | 129 515.00 | | 83 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 849.00 | 129 515.00 | | 110 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 780.00 | | | -27 780.00 |
HQ References: Real Estate Leasing | 1 620.00 | 1 620.00 | | 1 620.00 |
| |
| 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 | 315 223.00 | | | 315 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 762.00 | |
I4 DECREASES Grand Total | | | 315 223.00 | |
IO DECREASES Total including other intangible assets | | | 285 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 461.00 | |
KD ACQUISITIONS Total including other intangible assets | 285 000.00 | | | 285 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 461.00 | | | 29 461.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 762.00 | | | 762.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 171.00 | 1 413.00 | | 20 171.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 171.00 | 1 413.00 | | 20 171.00 |
| |
| 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 | 4 350.00 | 4 350.00 | | 4 350.00 |
8C Staff and Related Accounts | 3 295.00 | 3 295.00 | | 3 295.00 |
8D Social Security and Other Social Organizations | 2 434.00 | 2 434.00 | | 2 434.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 165.00 | 5 165.00 | | 5 165.00 |
UT Other financial assets | 762.00 | 762.00 | | 762.00 |
UY Staff and related accounts | 56.00 | 56.00 | | 56.00 |
VB VAT | 388.00 | 388.00 | | 388.00 |
VG Loans with a maturity of up to one year at origin | 14 432.00 | 14 432.00 | | 14 432.00 |
VH Loans with a maturity of more than one year at origin | 9 186.00 | 2 463.00 | 6 722.00 | 9 186.00 |
VI Group and Associates | 150 665.00 | 150 665.00 | | 150 665.00 |
VJ Loans taken out during the year | 10 000.00 | | | 10 000.00 |
VK Loans repaid during the year | 814.00 | | | 814.00 |
VM Income taxes | 1 975.00 | 1 975.00 | | 1 975.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 290.00 | 2 290.00 | | 2 290.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 65.00 | 65.00 | | 65.00 |
VS Prepaid expenses | 27.00 | 27.00 | | 27.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 273.00 | 3 273.00 | | 3 273.00 |
VW VAT | 664.00 | 664.00 | | 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 479.00 | 185 757.00 | 6 722.00 | 192 479.00 |
