| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 867.00 | 22 867.00 | | 22 867.00 |
AJ Other Intangible Assets | 761.00 | 761.00 | | 761.00 |
AT Other tangible assets | 457.00 | 457.00 | | 457.00 |
BJ TOTAL (I) | 24 085.00 | 24 085.00 | | 24 085.00 |
BX Customers and related accounts | 9 447.00 | | 9 447.00 | 9 447.00 |
BZ Other receivables | 620.00 | | 620.00 | 620.00 |
CF Cash and cash equivalents | 16 564.00 | | 16 564.00 | 16 564.00 |
CJ TOTAL (II) | 26 630.00 | | 26 630.00 | 26 630.00 |
CO Grand total (0 to V) | 50 716.00 | 24 085.00 | 26 630.00 | 50 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 9 248.00 | 8 131.00 | | 9 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 963.00 | 1 118.00 | | -2 963.00 |
DL TOTAL (I) | 14 670.00 | 17 633.00 | | 14 670.00 |
DX Trade payables and related accounts | 2 514.00 | 14 494.00 | | 2 514.00 |
DY Tax and social security liabilities | 9 447.00 | 19 490.00 | | 9 447.00 |
EC TOTAL (IV) | 11 961.00 | 33 984.00 | | 11 961.00 |
EE Grand total (I to V) | 26 630.00 | 51 617.00 | | 26 630.00 |
EG Accrued income and payables due within one year | 11 961.00 | 33 984.00 | | 11 961.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 804.00 | | 47 804.00 | 47 804.00 |
FJ Net sales | 47 804.00 | | 47 804.00 | 47 804.00 |
FR Total operating income (I) | | | 47 804.00 | |
FW Other purchases and external expenses | | | 50 454.00 | |
FX Taxes, duties, and similar payments | | | 310.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 50 767.00 | |
GG - OPERATING RESULT (I - II) | | | -2 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 804.00 | 50 460.00 | | 47 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 767.00 | 49 343.00 | | 50 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 963.00 | 1 118.00 | | -2 963.00 |
| |
| 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 | 24 085.00 | | | 24 085.00 |
I4 DECREASES Grand Total | | | 24 085.00 | |
IO DECREASES Total including other intangible assets | | | 23 628.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 457.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 628.00 | | | 23 628.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 457.00 | | | 457.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 218.00 | | | 1 218.00 |
PE DEPRECIATION Total including other intangible assets | 761.00 | | | 761.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 457.00 | | | 457.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 22 867.00 | | | 22 867.00 |
7B Total provisions for depreciation | 22 867.00 | | | 22 867.00 |
7C Grand total | 22 867.00 | | | 22 867.00 |
| |
| 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 | 2 514.00 | 2 514.00 | | 2 514.00 |
UX Other trade receivables | 9 447.00 | 9 447.00 | | 9 447.00 |
VB VAT | 620.00 | 620.00 | | 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 067.00 | 10 067.00 | | 10 067.00 |
VW VAT | 9 447.00 | 9 447.00 | | 9 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 961.00 | 11 961.00 | | 11 961.00 |
