| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 350.00 | 2 104.00 | 246.00 | 2 350.00 |
AH Goodwill | 128 601.00 | | 128 601.00 | 128 601.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 130 951.00 | 2 104.00 | 128 847.00 | 130 951.00 |
BZ Other receivables | 31 642.00 | | 31 642.00 | 31 642.00 |
CF Cash and cash equivalents | 34 946.00 | | 34 946.00 | 34 946.00 |
CJ TOTAL (II) | 66 588.00 | | 66 588.00 | 66 588.00 |
CO Grand total (0 to V) | 197 539.00 | 2 104.00 | 195 435.00 | 197 539.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 400.00 | 20 400.00 | | 20 400.00 |
DD Legal reserve (1) | 1 891.00 | | | 1 891.00 |
DG Other reserves | 35 934.00 | | | 35 934.00 |
DH Retained earnings | | -5 467.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 054.00 | 43 292.00 | | 27 054.00 |
DL TOTAL (I) | 85 279.00 | 58 225.00 | | 85 279.00 |
DU Loans and Debts from Credit Institutions (3) | 108 506.00 | 132 507.00 | | 108 506.00 |
DX Trade payables and related accounts | 1 650.00 | 3 908.00 | | 1 650.00 |
EC TOTAL (IV) | 110 156.00 | 136 415.00 | | 110 156.00 |
EE Grand total (I to V) | 195 435.00 | 194 640.00 | | 195 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 080.00 | |
FR Total operating income (I) | | | 1 080.00 | |
FW Other purchases and external expenses | | | 2 560.00 | |
GB Operating Expenses - Provisions | | | 783.00 | |
GF Total Operating Expenses (II) | | | 3 343.00 | |
GG - OPERATING RESULT (I - II) | | | -2 263.00 | |
GP Total financial income (V) | | | 30 340.00 | |
GU Total financial expenses (VI) | | | 1 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 054.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 420.00 | 50 230.00 | | 31 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 367.00 | 6 938.00 | | 4 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 054.00 | 43 292.00 | | 27 054.00 |
| |
| 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 | 130 951.00 | | | 130 951.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 350.00 | | | 2 350.00 |
I4 DECREASES Grand Total | | | 130 951.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 350.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 321.00 | 783.00 | 2 104.00 | 1 321.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 321.00 | 783.00 | 2 104.00 | 1 321.00 |
| |
| 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 | 1 650.00 | 1 650.00 | | 1 650.00 |
VH Loans with a maturity of more than one year at origin | 108 506.00 | 24 267.00 | 84 240.00 | 108 506.00 |
VK Loans repaid during the year | 23 992.00 | | | 23 992.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 642.00 | 31 642.00 | | 31 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 642.00 | 31 642.00 | | 31 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 156.00 | 25 917.00 | 84 240.00 | 110 156.00 |
