| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 664 830.00 | 664 830.00 | | 664 830.00 |
BJ TOTAL (I) | 664 830.00 | 664 830.00 | | 664 830.00 |
BX Customers and related accounts | 11 460.00 | | 11 460.00 | 11 460.00 |
BZ Other receivables | 19 121.00 | | 19 121.00 | 19 121.00 |
CJ TOTAL (II) | 30 581.00 | | 30 581.00 | 30 581.00 |
CO Grand total (0 to V) | 695 411.00 | 664 830.00 | 30 581.00 | 695 411.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 217 952.00 | 217 952.00 | | 217 952.00 |
DD Legal reserve (1) | 21 795.00 | 21 795.00 | | 21 795.00 |
DH Retained earnings | -465 880.00 | -121 183.00 | | -465 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 669.00 | -344 696.00 | | 4 669.00 |
DL TOTAL (I) | -221 464.00 | -226 132.00 | | -221 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239 460.00 | 293 961.00 | | 239 460.00 |
DX Trade payables and related accounts | 10 675.00 | 12 248.00 | | 10 675.00 |
DY Tax and social security liabilities | 1 910.00 | 11 353.00 | | 1 910.00 |
EC TOTAL (IV) | 252 045.00 | 317 562.00 | | 252 045.00 |
EE Grand total (I to V) | 30 581.00 | 91 429.00 | | 30 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 9 552.00 | |
FR Total operating income (I) | | | 9 552.00 | |
FW Other purchases and external expenses | | | 15 144.00 | |
FX Taxes, duties, and similar payments | | | 258.00 | |
FZ Social Security Contributions | | | -605.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 14 800.00 | |
GG - OPERATING RESULT (I - II) | | | -5 248.00 | |
GR Interest and similar expenses | | | 2 615.00 | |
GU Total financial expenses (VI) | | | 2 615.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 615.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 532.00 | | | 12 532.00 |
HD Total exceptional income (VII) | 12 532.00 | | | 12 532.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 532.00 | | | 12 532.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 084.00 | 22 741.00 | | 22 084.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 415.00 | 367 437.00 | | 17 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 669.00 | -344 696.00 | | 4 669.00 |
| |
| 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 | 664 830.00 | | | 664 830.00 |
I4 DECREASES Grand Total | | | 664 830.00 | |
IO DECREASES Total including other intangible assets | | | 664 830.00 | |
KD ACQUISITIONS Total including other intangible assets | 664 830.00 | | | 664 830.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 664 830.00 | | | 664 830.00 |
7B Total provisions for depreciation | 664 830.00 | | | 664 830.00 |
7C Grand total | 664 830.00 | | | 664 830.00 |
| |
| 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 | 239 460.00 | 239 460.00 | | 239 460.00 |
8B Suppliers and Related Accounts | 10 675.00 | 10 675.00 | | 10 675.00 |
UX Other trade receivables | 11 460.00 | 11 460.00 | | 11 460.00 |
VB VAT | 19 121.00 | 19 121.00 | | 19 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 581.00 | 30 581.00 | | 30 581.00 |
VW VAT | 1 910.00 | 1 910.00 | | 1 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 252 044.00 | 252 044.00 | | 252 044.00 |
