| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 9.00 | |
AL Advances and down payments on intangible assets. | | | 1.00 | |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 70 153.00 | | 70 153.00 | 70 153.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 370.00 | | 370.00 | 370.00 |
CF Cash and cash equivalents | 6 784.00 | | 6 784.00 | 6 784.00 |
CJ TOTAL (II) | 10 154.00 | | 10 154.00 | 10 154.00 |
CO Grand total (0 to V) | 80 307.00 | | 80 307.00 | 80 307.00 |
CU Other investments | 70 000.00 | | 70 000.00 | 70 000.00 |
| |
| 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 |
DH Retained earnings | -16 755.00 | | | -16 755.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 640.00 | -16 755.00 | | 16 640.00 |
DL TOTAL (I) | 4 884.00 | -11 755.00 | | 4 884.00 |
DU Loans and Debts from Credit Institutions (3) | 57 090.00 | 66 791.00 | | 57 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 124.00 | 16 036.00 | | 16 124.00 |
DX Trade payables and related accounts | 1 303.00 | 2 400.00 | | 1 303.00 |
DY Tax and social security liabilities | 905.00 | 500.00 | | 905.00 |
EC TOTAL (IV) | 75 422.00 | 85 726.00 | | 75 422.00 |
EE Grand total (I to V) | 80 307.00 | 73 971.00 | | 80 307.00 |
EG Accrued income and payables due within one year | 28 144.00 | 28 636.00 | | 28 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 525.00 | |
FQ Other income | | | 1 475.00 | |
FR Total operating income (I) | | | 8 000.00 | |
FW Other purchases and external expenses | | | 1 223.00 | |
FZ Social Security Contributions | | | 890.00 | |
GF Total Operating Expenses (II) | | | 2 114.00 | |
GG - OPERATING RESULT (I - II) | | | 5 886.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 995.00 | |
GP Total financial income (V) | | | 11 996.00 | |
GR Interest and similar expenses | | | 1 242.00 | |
GU Total financial expenses (VI) | | | 1 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 753.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 11 063.00 | | |
HH Total exceptional expenses (VIII) | | 11 063.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -11 063.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 996.00 | 2 500.00 | | 19 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 356.00 | 19 255.00 | | 3 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 640.00 | -16 755.00 | | 16 640.00 |
| |
| 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 | 70 153.00 | | | 70 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 70 153.00 | |
I4 DECREASES Grand Total | | | 70 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 70 153.00 | | | 70 153.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 057.00 | 16 057.00 | | 16 057.00 |
8B Suppliers and Related Accounts | 1 303.00 | 1 303.00 | | 1 303.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 370.00 | 370.00 | | 370.00 |
VG Loans with a maturity of up to one year at origin | 57 090.00 | 9 812.00 | 40 371.00 | 57 090.00 |
VI Group and Associates | 68.00 | 68.00 | | 68.00 |
VK Loans repaid during the year | 9 701.00 | | | 9 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 370.00 | 3 370.00 | | 3 370.00 |
VW VAT | 905.00 | 905.00 | | 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 422.00 | 28 144.00 | 40 371.00 | 75 422.00 |
