| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 500 000.00 | | 500 000.00 | 500 000.00 |
AP Buildings | 47 080.00 | 4 883.00 | 42 197.00 | 47 080.00 |
AR Technical installations, industrial equipment and tools | 62 950.00 | 11 956.00 | 50 994.00 | 62 950.00 |
BD Other fixed assets | 70.00 | | 70.00 | 70.00 |
BJ TOTAL (I) | 610 100.00 | 16 839.00 | 593 261.00 | 610 100.00 |
BT Goods | 3 326.00 | | 3 326.00 | 3 326.00 |
BZ Other receivables | 7 704.00 | | 7 704.00 | 7 704.00 |
CF Cash and cash equivalents | 29 516.00 | | 29 516.00 | 29 516.00 |
CH Prepaid expenses | 5 053.00 | | 5 053.00 | 5 053.00 |
CJ TOTAL (II) | 45 598.00 | | 45 598.00 | 45 598.00 |
CO Grand total (0 to V) | 655 698.00 | 16 839.00 | 638 859.00 | 655 698.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 672.00 | | | -11 672.00 |
DL TOTAL (I) | 38 328.00 | | | 38 328.00 |
DU Loans and Debts from Credit Institutions (3) | 529 716.00 | | | 529 716.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 271.00 | | | 47 271.00 |
DX Trade payables and related accounts | 9 778.00 | | | 9 778.00 |
DY Tax and social security liabilities | 13 768.00 | | | 13 768.00 |
EC TOTAL (IV) | 600 532.00 | | | 600 532.00 |
EE Grand total (I to V) | 638 859.00 | | | 638 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 369 605.00 | | 369 605.00 | 369 605.00 |
FJ Net sales | 369 605.00 | | 369 605.00 | 369 605.00 |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 369 623.00 | |
FS Purchases of goods (including customs duties) | | | 99 179.00 | |
FT Inventory change (goods) | | | -3 326.00 | |
FU Purchases of raw materials and other supplies | | | 9 159.00 | |
FW Other purchases and external expenses | | | 127 164.00 | |
FX Taxes, duties, and similar payments | | | 22 301.00 | |
FY Salaries and Wages | | | 81 618.00 | |
FZ Social Security Contributions | | | 18 092.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 839.00 | |
GE Other Expenses | | | 605.00 | |
GF Total Operating Expenses (II) | | | 371 630.00 | |
GG - OPERATING RESULT (I - II) | | | -2 007.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 9 665.00 | |
GU Total financial expenses (VI) | | | 9 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 369 623.00 | | | 369 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 381 295.00 | | | 381 295.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 672.00 | | | -11 672.00 |
| |
| 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 | 610 100.00 | | | 610 100.00 |
I3 DECREASES Total Financial Fixed Assets | 70.00 | | | 70.00 |
I4 DECREASES Grand Total | 610 100.00 | | | 610 100.00 |
IO DECREASES Total including other intangible assets | 500 000.00 | | | 500 000.00 |
IY DECREASES Total Tangible Fixed Assets | 110 030.00 | | | 110 030.00 |
KD ACQUISITIONS Total including other intangible assets | 500 000.00 | | | 500 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 030.00 | | | 110 030.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70.00 | | | 70.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 16 839.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 16 839.00 | | |
| |
| 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 | 9 778.00 | 9 778.00 | | 9 778.00 |
8C Staff and Related Accounts | 4 834.00 | 4 834.00 | | 4 834.00 |
8D Social Security and Other Social Organizations | 8 825.00 | 8 825.00 | | 8 825.00 |
VB VAT | 1 050.00 | 1 050.00 | | 1 050.00 |
VG Loans with a maturity of up to one year at origin | 529 716.00 | 91 034.00 | 355 731.00 | 529 716.00 |
VI Group and Associates | 47 271.00 | 47 271.00 | | 47 271.00 |
VJ Loans taken out during the year | 609 300.00 | | | 609 300.00 |
VK Loans repaid during the year | 91 034.00 | | | 91 034.00 |
VM Income taxes | 4 385.00 | 4 385.00 | | 4 385.00 |
VQ Other Taxes, Duties, and Similar Debts | 109.00 | 109.00 | | 109.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 269.00 | 2 269.00 | | 2 269.00 |
VS Prepaid expenses | 5 053.00 | 5 053.00 | | 5 053.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 757.00 | 12 757.00 | | 12 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 600 532.00 | 161 850.00 | 355 731.00 | 600 532.00 |
