| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 55 000.00 | | 55 000.00 | 55 000.00 |
AR Technical installations, industrial equipment and tools | 50 687.00 | 15 414.00 | 35 272.00 | 50 687.00 |
BJ TOTAL (I) | 105 687.00 | 15 414.00 | 90 272.00 | 105 687.00 |
BT Goods | 1 320.00 | | 1 320.00 | 1 320.00 |
BZ Other receivables | 1 705.00 | | 1 705.00 | 1 705.00 |
CD Marketable securities | 9 021.00 | | 9 021.00 | 9 021.00 |
CF Cash and cash equivalents | 4 206.00 | | 4 206.00 | 4 206.00 |
CJ TOTAL (II) | 16 252.00 | | 16 252.00 | 16 252.00 |
CO Grand total (0 to V) | 121 939.00 | 15 414.00 | 106 524.00 | 121 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 106.00 | | | 106.00 |
DH Retained earnings | 351.00 | -1 671.00 | | 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 651.00 | 2 128.00 | | -18 651.00 |
DL TOTAL (I) | -13 194.00 | 5 457.00 | | -13 194.00 |
DU Loans and Debts from Credit Institutions (3) | 2 702.00 | 1 173.00 | | 2 702.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 056.00 | 97 294.00 | | 108 056.00 |
DX Trade payables and related accounts | 3 183.00 | 2 025.00 | | 3 183.00 |
DY Tax and social security liabilities | 5 777.00 | 3 604.00 | | 5 777.00 |
EC TOTAL (IV) | 119 718.00 | 104 097.00 | | 119 718.00 |
EE Grand total (I to V) | 106 524.00 | 109 554.00 | | 106 524.00 |
EG Accrued income and payables due within one year | 11 662.00 | 104 097.00 | | 11 662.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 702.00 | 1 173.00 | | 2 702.00 |
EI Including equity loans | 108 056.00 | | | 108 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 72 846.00 | | 72 846.00 | 72 846.00 |
FJ Net sales | 72 846.00 | | 72 846.00 | 72 846.00 |
FQ Other income | | | 133.00 | |
FR Total operating income (I) | | | 72 978.00 | |
FS Purchases of goods (including customs duties) | | | 19 329.00 | |
FT Inventory change (goods) | | | 817.00 | |
FW Other purchases and external expenses | | | 37 771.00 | |
FX Taxes, duties, and similar payments | | | 3 203.00 | |
FY Salaries and Wages | | | 19 736.00 | |
FZ Social Security Contributions | | | 4 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 137.00 | |
GE Other Expenses | | | 981.00 | |
GF Total Operating Expenses (II) | | | 91 334.00 | |
GG - OPERATING RESULT (I - II) | | | -18 355.00 | |
GL Other interest and similar income | | | 147.00 | |
GP Total financial income (V) | | | 147.00 | |
GR Interest and similar expenses | | | 443.00 | |
GU Total financial expenses (VI) | | | 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 957.00 | 1 342.00 | | 957.00 |
HB Exceptional income from capital transactions | | 15 000.00 | | |
HD Total exceptional income (VII) | | 15 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 15 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 125.00 | 96 660.00 | | 73 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 776.00 | 94 532.00 | | 91 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 651.00 | 2 128.00 | | -18 651.00 |
| |
| 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 | 105 687.00 | | | 105 687.00 |
I4 DECREASES Grand Total | | | 105 687.00 | |
IO DECREASES Total including other intangible assets | | | 55 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 687.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 000.00 | | | 55 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 687.00 | | | 50 687.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 277.00 | 5 137.00 | | 10 277.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 277.00 | 5 137.00 | | 10 277.00 |
| |
| 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 | 3 183.00 | 3 183.00 | | 3 183.00 |
8C Staff and Related Accounts | 1 322.00 | 1 322.00 | | 1 322.00 |
8D Social Security and Other Social Organizations | 2 542.00 | 2 542.00 | | 2 542.00 |
VG Loans with a maturity of up to one year at origin | 2 702.00 | 2 702.00 | | 2 702.00 |
VI Group and Associates | 108 056.00 | | 108 056.00 | 108 056.00 |
VM Income taxes | 1 705.00 | 1 705.00 | | 1 705.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 913.00 | 1 913.00 | | 1 913.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 705.00 | 1 705.00 | | 1 705.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 718.00 | 11 662.00 | 108 056.00 | 119 718.00 |
