| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 788.00 | 788.00 | | 788.00 |
AH Goodwill | 27 082.00 | | 27 082.00 | 27 082.00 |
AR Technical installations, industrial equipment and tools | 5 791.00 | 5 697.00 | 93.00 | 5 791.00 |
AT Other tangible assets | 4 930.00 | 4 557.00 | 373.00 | 4 930.00 |
BJ TOTAL (I) | 38 592.00 | 11 042.00 | 27 549.00 | 38 592.00 |
BL Raw materials, supplies | 1 214.00 | | 1 214.00 | 1 214.00 |
BT Goods | 484.00 | | 484.00 | 484.00 |
BZ Other receivables | 2 476.00 | | 2 476.00 | 2 476.00 |
CF Cash and cash equivalents | 8 195.00 | | 8 195.00 | 8 195.00 |
CH Prepaid expenses | 459.00 | | 459.00 | 459.00 |
CJ TOTAL (II) | 12 830.00 | | 12 830.00 | 12 830.00 |
CO Grand total (0 to V) | 51 422.00 | 11 042.00 | 40 380.00 | 51 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DF Regulated reserves (1) | 1 775.00 | | | 1 775.00 |
DG Other reserves | 22 481.00 | | | 22 481.00 |
DH Retained earnings | -5 574.00 | | | -5 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 247.00 | | | -1 247.00 |
DL TOTAL (I) | 25 684.00 | | | 25 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 444.00 | | | 444.00 |
DX Trade payables and related accounts | 2 317.00 | | | 2 317.00 |
DY Tax and social security liabilities | 533.00 | | | 533.00 |
EA Other liabilities | 11 400.00 | | | 11 400.00 |
EC TOTAL (IV) | 14 695.00 | | | 14 695.00 |
EE Grand total (I to V) | 40 380.00 | | | 40 380.00 |
EG Accrued income and payables due within one year | 14 695.00 | | | 14 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 522.00 | | 2 522.00 | 2 522.00 |
FG Production sold - services | 29 902.00 | | 29 902.00 | 29 902.00 |
FJ Net sales | 32 424.00 | | 32 424.00 | 32 424.00 |
FR Total operating income (I) | | | 32 424.00 | |
FS Purchases of goods (including customs duties) | | | 1 093.00 | |
FT Inventory change (goods) | | | 200.00 | |
FU Purchases of raw materials and other supplies | | | 4 276.00 | |
FV Inventory change (raw materials and supplies) | | | -872.00 | |
FW Other purchases and external expenses | | | 14 844.00 | |
FX Taxes, duties, and similar payments | | | 4 126.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 3 354.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 518.00 | |
GE Other Expenses | | | 130.00 | |
GF Total Operating Expenses (II) | | | 33 671.00 | |
GG - OPERATING RESULT (I - II) | | | -1 247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 354.00 | | | 3 354.00 |
A4 Equity method investments | 127.00 | | | 127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 424.00 | | | 32 424.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 671.00 | | | 33 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 247.00 | | | -1 247.00 |
| |
| 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 | 38 592.00 | | | 38 592.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 788.00 | | | 788.00 |
I4 DECREASES Grand Total | | | 38 592.00 | |
IN DECREASES Start-up, development, or research expenses | | | 788.00 | |
IO DECREASES Total including other intangible assets | | | 27 082.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 722.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 082.00 | | | 27 082.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 722.00 | | | 10 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 524.00 | 518.00 | | 10 524.00 |
CY DEPRECIATION Start-up, development, or research expenses | 788.00 | | | 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 736.00 | 518.00 | | 9 736.00 |
| |
| 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 | 2 317.00 | 2 317.00 | | 2 317.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 400.00 | 11 400.00 | | 11 400.00 |
VB VAT | 369.00 | 369.00 | | 369.00 |
VI Group and Associates | 444.00 | 444.00 | | 444.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 106.00 | 2 106.00 | | 2 106.00 |
VS Prepaid expenses | 459.00 | 459.00 | | 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 936.00 | 2 936.00 | | 2 936.00 |
VW VAT | 533.00 | 533.00 | | 533.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 695.00 | 14 695.00 | | 14 695.00 |
