| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 55 000.00 | | 55 000.00 | 55 000.00 |
AR Technical installations, industrial equipment and tools | 50 687.00 | 10 277.00 | 40 409.00 | 50 687.00 |
BJ TOTAL (I) | 105 687.00 | 10 277.00 | 95 409.00 | 105 687.00 |
BT Goods | 2 137.00 | | 2 137.00 | 2 137.00 |
BZ Other receivables | 1 705.00 | | 1 705.00 | 1 705.00 |
CD Marketable securities | 9 021.00 | | 9 021.00 | 9 021.00 |
CF Cash and cash equivalents | 1 281.00 | | 1 281.00 | 1 281.00 |
CJ TOTAL (II) | 14 144.00 | | 14 144.00 | 14 144.00 |
CO Grand total (0 to V) | 119 831.00 | 10 277.00 | 109 554.00 | 119 831.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -1 671.00 | | | -1 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 128.00 | -1 671.00 | | 2 128.00 |
DL TOTAL (I) | 5 457.00 | 3 329.00 | | 5 457.00 |
DU Loans and Debts from Credit Institutions (3) | 1 173.00 | 1 019.00 | | 1 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 294.00 | 525.00 | | 97 294.00 |
DX Trade payables and related accounts | 2 025.00 | 3 067.00 | | 2 025.00 |
DY Tax and social security liabilities | 3 604.00 | 5 252.00 | | 3 604.00 |
EA Other liabilities | | 105 000.00 | | |
EC TOTAL (IV) | 104 097.00 | 114 862.00 | | 104 097.00 |
EE Grand total (I to V) | 109 554.00 | 118 192.00 | | 109 554.00 |
EG Accrued income and payables due within one year | 104 097.00 | 114 862.00 | | 104 097.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 173.00 | 1 019.00 | | 1 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 81 468.00 | | 81 468.00 | 81 468.00 |
FJ Net sales | 81 468.00 | | 81 468.00 | 81 468.00 |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 81 516.00 | |
FS Purchases of goods (including customs duties) | | | 23 767.00 | |
FT Inventory change (goods) | | | 183.00 | |
FW Other purchases and external expenses | | | 35 773.00 | |
FX Taxes, duties, and similar payments | | | 1 679.00 | |
FY Salaries and Wages | | | 20 943.00 | |
FZ Social Security Contributions | | | 5 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 137.00 | |
GE Other Expenses | | | 1 493.00 | |
GF Total Operating Expenses (II) | | | 94 181.00 | |
GG - OPERATING RESULT (I - II) | | | -12 665.00 | |
GL Other interest and similar income | | | 144.00 | |
GP Total financial income (V) | | | 144.00 | |
GR Interest and similar expenses | | | 352.00 | |
GU Total financial expenses (VI) | | | 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -208.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 342.00 | 981.00 | | 1 342.00 |
HB Exceptional income from capital transactions | 15 000.00 | 12 000.00 | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | 12 000.00 | | 15 000.00 |
HE Exceptional expenses on management operations | | 7 252.00 | | |
HH Total exceptional expenses (VIII) | | 7 252.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 000.00 | 4 748.00 | | 15 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 660.00 | 90 430.00 | | 96 660.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 532.00 | 92 100.00 | | 94 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 128.00 | -1 671.00 | | 2 128.00 |
| |
| 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 | 105 687.00 | | | 105 687.00 |
I4 DECREASES Grand Total | | | 105 687.00 | |
IO DECREASES Total including other intangible assets | | | 55 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 687.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 000.00 | | | 55 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 687.00 | | | 50 687.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 140.00 | 5 137.00 | | 5 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 140.00 | 5 137.00 | | 5 140.00 |
| |
| 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 | 2 025.00 | 2 025.00 | | 2 025.00 |
8C Staff and Related Accounts | 1 390.00 | 1 390.00 | | 1 390.00 |
8D Social Security and Other Social Organizations | 1 943.00 | 1 943.00 | | 1 943.00 |
VG Loans with a maturity of up to one year at origin | 1 173.00 | 1 173.00 | | 1 173.00 |
VI Group and Associates | 97 294.00 | 97 294.00 | | 97 294.00 |
VM Income taxes | 1 705.00 | 1 705.00 | | 1 705.00 |
VQ Other Taxes, Duties, and Similar Debts | 271.00 | 271.00 | | 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 705.00 | 1 705.00 | | 1 705.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 096.00 | 104 096.00 | | 104 096.00 |
