| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AR Technical installations, industrial equipment and tools | 3 000.00 | 3 000.00 | | 3 000.00 |
AT Other tangible assets | 17 321.00 | 12 058.00 | 5 263.00 | 17 321.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BH Other financial assets | 1 838.00 | | 1 838.00 | 1 838.00 |
BJ TOTAL (I) | 122 309.00 | 15 058.00 | 107 251.00 | 122 309.00 |
BX Customers and related accounts | 19 380.00 | | 19 380.00 | 19 380.00 |
BZ Other receivables | 17 590.00 | | 17 590.00 | 17 590.00 |
CF Cash and cash equivalents | 48 659.00 | | 48 659.00 | 48 659.00 |
CH Prepaid expenses | 38.00 | | 38.00 | 38.00 |
CJ TOTAL (II) | 85 629.00 | | 85 629.00 | 85 629.00 |
CO Grand total (0 to V) | 207 938.00 | 15 058.00 | 192 880.00 | 207 938.00 |
CP Shares due in less than one year | 1 838.00 | | | 1 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 516.00 | 251.00 | | 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 251.00 | | | 251.00 |
DL TOTAL (I) | 100 251.00 | 100 000.00 | | 100 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 811.00 | 59 938.00 | | 65 811.00 |
DX Trade payables and related accounts | 10 766.00 | 14 892.00 | | 10 766.00 |
DY Tax and social security liabilities | 16 052.00 | 23 913.00 | | 16 052.00 |
EA Other liabilities | 1 155.00 | | | 1 155.00 |
EC TOTAL (IV) | 92 629.00 | 98 743.00 | | 92 629.00 |
EE Grand total (I to V) | 192 880.00 | 198 743.00 | | 192 880.00 |
EG Accrued income and payables due within one year | 92 629.00 | 38 805.00 | | 92 629.00 |
EI Including equity loans | 65 811.00 | | | 65 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 889.00 | | 161 889.00 | 161 889.00 |
FJ Net sales | 161 889.00 | | 161 889.00 | 161 889.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 161 896.00 | |
FU Purchases of raw materials and other supplies | | | 29 020.00 | |
FW Other purchases and external expenses | | | 36 733.00 | |
FX Taxes, duties, and similar payments | | | 2 855.00 | |
FY Salaries and Wages | | | 64 942.00 | |
FZ Social Security Contributions | | | 28 655.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 276.00 | |
GF Total Operating Expenses (II) | | | 163 481.00 | |
GG - OPERATING RESULT (I - II) | | | -1 585.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 500.00 | 26 228.00 | | 3 500.00 |
HB Exceptional income from capital transactions | 167.00 | 200.00 | | 167.00 |
HD Total exceptional income (VII) | 3 667.00 | 26 428.00 | | 3 667.00 |
HE Exceptional expenses on management operations | 1 833.00 | 1 831.00 | | 1 833.00 |
HF Exceptional expenses on capital transactions | 3 471.00 | | | 3 471.00 |
HH Total exceptional expenses (VIII) | 1 833.00 | 1 831.00 | | 1 833.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 834.00 | 24 597.00 | | 1 834.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 565.00 | 193 146.00 | | 165 565.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 314.00 | 193 146.00 | | 165 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 251.00 | | | 251.00 |
| |
| 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 | 117 376.00 | | 5 933.00 | 117 376.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 988.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 122 309.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 000.00 | 20 321.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 388.00 | | 5 933.00 | 15 388.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 988.00 | | | 1 988.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 782.00 | 1 276.00 | 1 000.00 | 14 782.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 782.00 | 1 276.00 | 1 000.00 | 14 782.00 |
| |
| 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 | 10 766.00 | 10 766.00 | | 10 766.00 |
8C Staff and Related Accounts | 5 402.00 | 5 402.00 | | 5 402.00 |
8D Social Security and Other Social Organizations | 15 280.00 | 15 280.00 | | 15 280.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 155.00 | 1 155.00 | | 1 155.00 |
UT Other financial assets | 1 838.00 | 1 838.00 | | 1 838.00 |
UX Other trade receivables | 19 380.00 | 19 380.00 | | 19 380.00 |
VB VAT | 7 906.00 | 7 906.00 | | 7 906.00 |
VI Group and Associates | 65 811.00 | 65 811.00 | | 65 811.00 |
VM Income taxes | 7 067.00 | 7 067.00 | | 7 067.00 |
VQ Other Taxes, Duties, and Similar Debts | 34.00 | 34.00 | | 34.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 617.00 | 2 617.00 | | 2 617.00 |
VS Prepaid expenses | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 807.00 | 38 807.00 | | 38 807.00 |
VW VAT | 772.00 | 772.00 | | 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 629.00 | 92 629.00 | | 92 629.00 |
