| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 121 500.00 | |
AR Technical installations, industrial equipment and tools | | | 330.00 | |
BJ TOTAL (I) | | | 121 830.00 | |
BN Goods in progress | | | -40 000.00 | |
BZ Other receivables | | | 615.00 | |
CF Cash and cash equivalents | | | 20.00 | |
CJ TOTAL (II) | | | -39 364.00 | |
CO Grand total (0 to V) | | | 82 465.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 80.00 | 80.00 | | 80.00 |
DG Other reserves | 1 985.00 | 1 985.00 | | 1 985.00 |
DH Retained earnings | -8 332.00 | | | -8 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 812.00 | -8 332.00 | | -10 812.00 |
DL TOTAL (I) | -15 078.00 | -4 267.00 | | -15 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 383.00 | 84 960.00 | | 97 383.00 |
DX Trade payables and related accounts | 122.00 | 1 852.00 | | 122.00 |
DY Tax and social security liabilities | 39.00 | 679.00 | | 39.00 |
EA Other liabilities | | 250.00 | | |
EC TOTAL (IV) | 97 544.00 | 87 742.00 | | 97 544.00 |
EE Grand total (I to V) | 82 465.00 | 83 475.00 | | 82 465.00 |
EI Including equity loans | 97 383.00 | | | 97 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 10 087.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 693.00 | |
GF Total Operating Expenses (II) | | | 10 780.00 | |
GG - OPERATING RESULT (I - II) | | | -10 780.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 32.00 | | | 32.00 |
HH Total exceptional expenses (VIII) | 32.00 | | | 32.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32.00 | | | -32.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 5 277.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 812.00 | 13 609.00 | | 10 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 812.00 | -8 332.00 | | -10 812.00 |