| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AJ Other Intangible Assets | 800.00 | 800.00 | | 800.00 |
AT Other tangible assets | 28 548.00 | 25 896.00 | 2 652.00 | 28 548.00 |
BH Other financial assets | 4 571.00 | | 4 571.00 | 4 571.00 |
BJ TOTAL (I) | 48 919.00 | 26 696.00 | 22 223.00 | 48 919.00 |
BT Goods | 3 284.00 | | 3 284.00 | 3 284.00 |
CF Cash and cash equivalents | 31 074.00 | | 31 074.00 | 31 074.00 |
CJ TOTAL (II) | 34 358.00 | | 34 358.00 | 34 358.00 |
CO Grand total (0 to V) | 83 277.00 | 26 696.00 | 56 581.00 | 83 277.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 22 077.00 | 22 077.00 | | 22 077.00 |
DH Retained earnings | -18 551.00 | -20 951.00 | | -18 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 630.00 | 2 401.00 | | 8 630.00 |
DL TOTAL (I) | 20 406.00 | 11 777.00 | | 20 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 176.00 | 14 484.00 | | 16 176.00 |
DX Trade payables and related accounts | 19 999.00 | 3 371.00 | | 19 999.00 |
EC TOTAL (IV) | 36 175.00 | 17 855.00 | | 36 175.00 |
EE Grand total (I to V) | 56 581.00 | 29 632.00 | | 56 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 80 816.00 | | 80 816.00 | 80 816.00 |
FG Production sold - services | | | | |
FJ Net sales | 80 816.00 | | 80 816.00 | 80 816.00 |
FR Total operating income (I) | | | 80 816.00 | |
FS Purchases of goods (including customs duties) | | | 54 107.00 | |
FT Inventory change (goods) | | | 3 072.00 | |
FU Purchases of raw materials and other supplies | | | 923.00 | |
FW Other purchases and external expenses | | | 13 705.00 | |
FX Taxes, duties, and similar payments | | | 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 91.00 | |
GF Total Operating Expenses (II) | | | 72 125.00 | |
GG - OPERATING RESULT (I - II) | | | 8 691.00 | |
GR Interest and similar expenses | | | 61.00 | |
GU Total financial expenses (VI) | | | 61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80 816.00 | 16 224.00 | | 80 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 186.00 | 13 823.00 | | 72 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 630.00 | 2 401.00 | | 8 630.00 |
| |
| 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 | 46 176.00 | | 2 743.00 | 46 176.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 571.00 | |
I4 DECREASES Grand Total | | | 48 919.00 | |
IO DECREASES Total including other intangible assets | | | 15 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 546.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 800.00 | | | 15 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 805.00 | | 2 743.00 | 25 805.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 571.00 | | | 4 571.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 605.00 | 91.00 | | 26 605.00 |
PE DEPRECIATION Total including other intangible assets | 800.00 | | | 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 805.00 | 91.00 | | 25 805.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 176.00 | | 16 176.00 | 16 176.00 |
8B Suppliers and Related Accounts | 19 999.00 | 19 999.00 | | 19 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 175.00 | 19 999.00 | 16 176.00 | 36 175.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 3 581.00 | | | 3 581.00 |
XQ Rental, rental and co-ownership charges | 10 124.00 | | | 10 124.00 |
YW Business tax | 227.00 | | | 227.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 227.00 | | | 227.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 705.00 | | | 13 705.00 |
