| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AR Technical installations, industrial equipment and tools | 13 647.00 | 8 887.00 | 4 760.00 | 13 647.00 |
AT Other tangible assets | 12 041.00 | 3 898.00 | 8 143.00 | 12 041.00 |
BJ TOTAL (I) | 50 689.00 | 12 786.00 | 37 903.00 | 50 689.00 |
BL Raw materials, supplies | | | | |
BZ Other receivables | 1 141.00 | | 1 141.00 | 1 141.00 |
CD Marketable securities | 160.00 | | 160.00 | 160.00 |
CF Cash and cash equivalents | 1 021.00 | | 1 021.00 | 1 021.00 |
CJ TOTAL (II) | 2 323.00 | | 2 323.00 | 2 323.00 |
CO Grand total (0 to V) | 53 013.00 | 12 786.00 | 40 226.00 | 53 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -610.00 | -44 312.00 | | -610.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 051.00 | 43 702.00 | | -2 051.00 |
DL TOTAL (I) | 337.00 | 2 389.00 | | 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 509.00 | 19 281.00 | | 15 509.00 |
DX Trade payables and related accounts | | 434.00 | | |
DY Tax and social security liabilities | 24 379.00 | 27 115.00 | | 24 379.00 |
EC TOTAL (IV) | 39 888.00 | 46 831.00 | | 39 888.00 |
EE Grand total (I to V) | 40 226.00 | 49 220.00 | | 40 226.00 |
EI Including equity loans | 15 509.00 | | | 15 509.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 76 915.00 | | 76 915.00 | 76 915.00 |
FG Production sold - services | | | | |
FJ Net sales | 76 915.00 | | 76 915.00 | 76 915.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 039.00 | |
FR Total operating income (I) | | | 78 954.00 | |
FU Purchases of raw materials and other supplies | | | 27 394.00 | |
FV Inventory change (raw materials and supplies) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 21 687.00 | |
FX Taxes, duties, and similar payments | | | 4 218.00 | |
FY Salaries and Wages | | | 18 842.00 | |
FZ Social Security Contributions | | | 3 604.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 809.00 | |
GE Other Expenses | | | -10.00 | |
GF Total Operating Expenses (II) | | | 81 056.00 | |
GG - OPERATING RESULT (I - II) | | | -2 102.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 50.00 | | | 50.00 |
HB Exceptional income from capital transactions | | 35 000.00 | | |
HD Total exceptional income (VII) | 50.00 | 35 000.00 | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 50.00 | 35 000.00 | | 50.00 |
HK Income tax | | 1 267.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 005.00 | 105 917.00 | | 79 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 056.00 | 62 215.00 | | 81 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 051.00 | 43 702.00 | | -2 051.00 |
| |
| 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 | 50 690.00 | | | 50 690.00 |
I4 DECREASES Grand Total | | | 50 690.00 | |
IO DECREASES Total including other intangible assets | | | 25 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 690.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 000.00 | | | 25 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 690.00 | | | 25 690.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 977.00 | 3 809.00 | | 8 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 977.00 | 3 809.00 | | 8 977.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 4 262.00 | 4 262.00 | | 4 262.00 |
8D Social Security and Other Social Organizations | 20 024.00 | 20 024.00 | | 20 024.00 |
VB VAT | 1 116.00 | 1 116.00 | | 1 116.00 |
VI Group and Associates | 15 509.00 | 15 509.00 | | 15 509.00 |
VP Miscellaneous | 25.00 | 25.00 | | 25.00 |
VQ Other Taxes, Duties, and Similar Debts | 94.00 | 94.00 | | 94.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 142.00 | 1 142.00 | | 1 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 889.00 | 39 889.00 | | 39 889.00 |
