| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 500.00 | 9 400.00 | 14 100.00 | 23 500.00 |
AH Goodwill | 125 000.00 | | 125 000.00 | 125 000.00 |
AT Other tangible assets | 61 300.00 | 11 275.00 | 50 024.00 | 61 300.00 |
BH Other financial assets | 5 069.00 | | 5 069.00 | 5 069.00 |
BJ TOTAL (I) | 214 869.00 | 20 675.00 | 194 193.00 | 214 869.00 |
BT Goods | 1 466.00 | | 1 466.00 | 1 466.00 |
BZ Other receivables | 99.00 | | 99.00 | 99.00 |
CF Cash and cash equivalents | 48 574.00 | | 48 574.00 | 48 574.00 |
CH Prepaid expenses | 8 663.00 | | 8 663.00 | 8 663.00 |
CJ TOTAL (II) | 58 804.00 | | 58 804.00 | 58 804.00 |
CO Grand total (0 to V) | 273 674.00 | 20 675.00 | 252 998.00 | 273 674.00 |
| |
| 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 | -26 812.00 | | | -26 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 549.00 | | | 45 549.00 |
DL TOTAL (I) | 19 736.00 | | | 19 736.00 |
DU Loans and Debts from Credit Institutions (3) | 117 166.00 | | | 117 166.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 894.00 | | | 88 894.00 |
DX Trade payables and related accounts | 16 184.00 | | | 16 184.00 |
DY Tax and social security liabilities | 11 015.00 | | | 11 015.00 |
EC TOTAL (IV) | 233 261.00 | | | 233 261.00 |
EE Grand total (I to V) | 252 998.00 | | | 252 998.00 |
EG Accrued income and payables due within one year | 116 094.00 | | | 116 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 292 699.00 | | 292 699.00 | 292 699.00 |
FJ Net sales | 292 699.00 | | 292 699.00 | 292 699.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 292 702.00 | |
FS Purchases of goods (including customs duties) | | | 120 726.00 | |
FT Inventory change (goods) | | | 1 269.00 | |
FU Purchases of raw materials and other supplies | | | 2 871.00 | |
FW Other purchases and external expenses | | | 62 666.00 | |
FX Taxes, duties, and similar payments | | | 192.00 | |
FY Salaries and Wages | | | 35 876.00 | |
FZ Social Security Contributions | | | 6 865.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 830.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 241 299.00 | |
GG - OPERATING RESULT (I - II) | | | 51 402.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | 2 725.00 | |
GU Total financial expenses (VI) | | | 2 725.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 239.00 | | | 1 239.00 |
HA Exceptional income from management transactions | 18.00 | | | 18.00 |
HD Total exceptional income (VII) | 18.00 | | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18.00 | | | 18.00 |
HK Income tax | 3 155.00 | | | 3 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292 729.00 | | | 292 729.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 180.00 | | | 247 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 549.00 | | | 45 549.00 |
HQ References: Real Estate Leasing | 7 800.00 | | | 7 800.00 |
| |
| 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 | 209 800.00 | | 5 069.00 | 209 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 069.00 | |
I4 DECREASES Grand Total | | | 214 869.00 | |
IO DECREASES Total including other intangible assets | | | 148 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 300.00 | |
KD ACQUISITIONS Total including other intangible assets | 148 500.00 | | | 148 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 300.00 | | | 61 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 069.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 845.00 | 10 830.00 | | 9 845.00 |
PE DEPRECIATION Total including other intangible assets | 4 700.00 | 4 700.00 | | 4 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 145.00 | 6 130.00 | | 5 145.00 |
| |
| 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 | 16 184.00 | 16 184.00 | | 16 184.00 |
8C Staff and Related Accounts | 4 867.00 | 4 867.00 | | 4 867.00 |
8D Social Security and Other Social Organizations | 2 140.00 | 2 140.00 | | 2 140.00 |
8E Income Taxes | 3 155.00 | 3 155.00 | | 3 155.00 |
UT Other financial assets | 5 069.00 | | 5 069.00 | 5 069.00 |
VB VAT | 99.00 | 99.00 | | 99.00 |
VH Loans with a maturity of more than one year at origin | 117 166.00 | | | 117 166.00 |
VI Group and Associates | 88 894.00 | 88 894.00 | | 88 894.00 |
VK Loans repaid during the year | 40 172.00 | | | 40 172.00 |
VQ Other Taxes, Duties, and Similar Debts | 14.00 | 14.00 | | 14.00 |
VS Prepaid expenses | 8 663.00 | 8 663.00 | | 8 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 833.00 | 8 763.00 | 5 069.00 | 13 833.00 |
VW VAT | 837.00 | 837.00 | | 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 261.00 | 116 094.00 | | 233 261.00 |
