| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 215 000.00 | | 215 000.00 | 215 000.00 |
BJ TOTAL (I) | 215 000.00 | | 215 000.00 | 215 000.00 |
BX Customers and related accounts | 18 864.00 | 10 174.00 | 8 690.00 | 18 864.00 |
BZ Other receivables | 195 894.00 | | 195 894.00 | 195 894.00 |
CF Cash and cash equivalents | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 214 930.00 | 10 174.00 | 204 756.00 | 214 930.00 |
CO Grand total (0 to V) | 429 930.00 | 10 174.00 | 419 756.00 | 429 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DG Other reserves | 192 130.00 | 192 130.00 | | 192 130.00 |
DH Retained earnings | 59 535.00 | 52 369.00 | | 59 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 733.00 | 17 165.00 | | 8 733.00 |
DL TOTAL (I) | 301 648.00 | 302 915.00 | | 301 648.00 |
DU Loans and Debts from Credit Institutions (3) | 178.00 | | | 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 707.00 | | | 22 707.00 |
DX Trade payables and related accounts | 87 272.00 | 125 709.00 | | 87 272.00 |
DY Tax and social security liabilities | 7 237.00 | 12 652.00 | | 7 237.00 |
EA Other liabilities | 715.00 | 215.00 | | 715.00 |
EC TOTAL (IV) | 118 108.00 | 138 576.00 | | 118 108.00 |
EE Grand total (I to V) | 419 756.00 | 441 491.00 | | 419 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 206 503.00 | | 206 503.00 | 206 503.00 |
FJ Net sales | 206 503.00 | | 206 503.00 | 206 503.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 693.00 | |
FR Total operating income (I) | | | 210 196.00 | |
FW Other purchases and external expenses | | | 197 967.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1 950.00 | |
GF Total Operating Expenses (II) | | | 199 917.00 | |
GG - OPERATING RESULT (I - II) | | | 10 279.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 541.00 | 3 029.00 | | 1 541.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 196.00 | 217 456.00 | | 210 196.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 463.00 | 200 291.00 | | 201 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 733.00 | 17 165.00 | | 8 733.00 |
| |
| 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 | 215 000.00 | | | 215 000.00 |
I4 DECREASES Grand Total | | | 215 000.00 | |
IO DECREASES Total including other intangible assets | | | 215 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 215 000.00 | | | 215 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 13 867.00 | | 3 693.00 | 13 867.00 |
7B Total provisions for depreciation | 13 867.00 | | 3 693.00 | 13 867.00 |
7C Grand total | 13 867.00 | | 3 693.00 | 13 867.00 |
| |
| 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 | 87 272.00 | 87 272.00 | | 87 272.00 |
8K Other liabilities (including liabilities related to repo transactions) | 715.00 | 715.00 | | 715.00 |
UX Other trade receivables | 6 656.00 | 6 656.00 | | 6 656.00 |
VA Doubtful or disputed receivables | 12 208.00 | 12 208.00 | | 12 208.00 |
VB VAT | 15 264.00 | 15 264.00 | | 15 264.00 |
VC Group and associates | 179 143.00 | 179 143.00 | | 179 143.00 |
VG Loans with a maturity of up to one year at origin | 178.00 | 173.00 | | 178.00 |
VI Group and Associates | 22 707.00 | 22 707.00 | | 22 707.00 |
VM Income taxes | 1 487.00 | 1 487.00 | | 1 487.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214 758.00 | 214 758.00 | | 214 758.00 |
VW VAT | 7 237.00 | 7 237.00 | | 7 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 108.00 | 118 108.00 | | 118 108.00 |
