| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 107 088.00 | | 107 088.00 | 107 088.00 |
AT Other tangible assets | 6 561.00 | 6 561.00 | | 6 561.00 |
BH Other financial assets | 775.00 | | 775.00 | 775.00 |
BJ TOTAL (I) | 114 424.00 | 6 561.00 | 107 863.00 | 114 424.00 |
BT Goods | 35 645.00 | | 35 645.00 | 35 645.00 |
BX Customers and related accounts | 335.00 | | 335.00 | 335.00 |
BZ Other receivables | 1 141.00 | | 1 141.00 | 1 141.00 |
CF Cash and cash equivalents | 31 900.00 | | 31 900.00 | 31 900.00 |
CJ TOTAL (II) | 69 021.00 | | 69 021.00 | 69 021.00 |
CO Grand total (0 to V) | 183 445.00 | 6 561.00 | 176 884.00 | 183 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | | | 48 000.00 |
DC Revaluation differences | 45 735.00 | | | 45 735.00 |
DG Other reserves | 481.00 | | | 481.00 |
DH Retained earnings | -176 732.00 | | | -176 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 882.00 | | | -4 882.00 |
DL TOTAL (I) | -87 398.00 | | | -87 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 241 897.00 | | | 241 897.00 |
DX Trade payables and related accounts | 11 526.00 | | | 11 526.00 |
DY Tax and social security liabilities | 2 860.00 | | | 2 860.00 |
EA Other liabilities | 8 000.00 | | | 8 000.00 |
EC TOTAL (IV) | 264 282.00 | | | 264 282.00 |
EE Grand total (I to V) | 176 884.00 | | | 176 884.00 |
EG Accrued income and payables due within one year | 264 282.00 | | | 264 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 32 348.00 | | 32 348.00 | 32 348.00 |
FG Production sold - services | 5 500.00 | | 5 500.00 | 5 500.00 |
FJ Net sales | 37 848.00 | | 37 848.00 | 37 848.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 37 850.00 | |
FS Purchases of goods (including customs duties) | | | 10 675.00 | |
FT Inventory change (goods) | | | 13 533.00 | |
FW Other purchases and external expenses | | | 16 880.00 | |
FX Taxes, duties, and similar payments | | | 1 644.00 | |
GF Total Operating Expenses (II) | | | 42 732.00 | |
GG - OPERATING RESULT (I - II) | | | -4 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 850.00 | | | 37 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 732.00 | | | 42 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 882.00 | | | -4 882.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 561.00 | | | 6 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 561.00 | | | 6 561.00 |
| |
| 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 | 241 897.00 | 241 897.00 | | 241 897.00 |
8B Suppliers and Related Accounts | 11 526.00 | 11 526.00 | | 11 526.00 |
8D Social Security and Other Social Organizations | 2 860.00 | 2 860.00 | | 2 860.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 000.00 | 8 000.00 | | 8 000.00 |
UT Other financial assets | 775.00 | | 775.00 | 775.00 |
VS Prepaid expenses | 1 476.00 | 1 476.00 | | 1 476.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 251.00 | 1 476.00 | 775.00 | 2 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 282.00 | 264 282.00 | | 264 282.00 |
