| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20 832.00 | 20 832.00 | | 20 832.00 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AR Technical installations, industrial equipment and tools | 41 477.00 | 41 477.00 | | 41 477.00 |
AT Other tangible assets | 96 646.00 | 96 646.00 | | 96 646.00 |
BH Other financial assets | 15 200.00 | | 15 200.00 | 15 200.00 |
BJ TOTAL (I) | 326 604.00 | 158 955.00 | 167 649.00 | 326 604.00 |
BT Goods | 28 718.00 | | 28 718.00 | 28 718.00 |
BX Customers and related accounts | 4 733.00 | | 4 733.00 | 4 733.00 |
CF Cash and cash equivalents | 38 725.00 | | 38 725.00 | 38 725.00 |
CJ TOTAL (II) | 72 176.00 | | 72 176.00 | 72 176.00 |
CO Grand total (0 to V) | 398 780.00 | 158 955.00 | 239 825.00 | 398 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 226 752.00 | | | 226 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 604.00 | | | -6 604.00 |
DL TOTAL (I) | 228 532.00 | | | 228 532.00 |
DX Trade payables and related accounts | 2 199.00 | | | 2 199.00 |
DY Tax and social security liabilities | 9 094.00 | | | 9 094.00 |
EC TOTAL (IV) | 11 293.00 | | | 11 293.00 |
EE Grand total (I to V) | 239 825.00 | | | 239 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 38 169.00 | | 38 169.00 | 38 169.00 |
FJ Net sales | 38 169.00 | | 38 169.00 | 38 169.00 |
FO Operating subsidies | | | 3 000.00 | |
FR Total operating income (I) | | | 41 169.00 | |
FS Purchases of goods (including customs duties) | | | 7 844.00 | |
FT Inventory change (goods) | | | 5 934.00 | |
FW Other purchases and external expenses | | | 18 437.00 | |
FX Taxes, duties, and similar payments | | | 633.00 | |
FY Salaries and Wages | | | 15 041.00 | |
GF Total Operating Expenses (II) | | | 47 889.00 | |
GG - OPERATING RESULT (I - II) | | | -6 720.00 | |
GK Income from other securities and fixed asset receivables | | | 116.00 | |
GP Total financial income (V) | | | 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 285.00 | | | 41 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 889.00 | | | 47 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 604.00 | | | -6 604.00 |
| |
| 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 | 277 400.00 | | | 277 400.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 832.00 | | | 20 832.00 |
KD ACQUISITIONS Total including other intangible assets | 152 449.00 | | | 152 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 919.00 | | | 88 919.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 200.00 | | | 15 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 158 955.00 | | | 158 955.00 |
CY DEPRECIATION Start-up, development, or research expenses | 20 832.00 | | | 20 832.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 138 123.00 | | | 138 123.00 |
| |
| 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 | 2 199.00 | 2 199.00 | | 2 199.00 |
8C Staff and Related Accounts | 8 000.00 | 8 000.00 | | 8 000.00 |
UT Other financial assets | 15 200.00 | 15 200.00 | | 15 200.00 |
UX Other trade receivables | 4 733.00 | 4 733.00 | | 4 733.00 |
VQ Other Taxes, Duties, and Similar Debts | 633.00 | 633.00 | | 633.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 933.00 | 19 933.00 | | 19 933.00 |
VW VAT | 461.00 | 461.00 | | 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 293.00 | 11 293.00 | | 11 293.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 12 144.00 | | | 12 144.00 |
XQ Rental, rental and co-ownership charges | 6 293.00 | | | 6 293.00 |
YW Business tax | 633.00 | | | 633.00 |
YY Amount of VAT collected | 7 633.00 | | | 7 633.00 |
YZ Total deductible VAT on goods and services | 5 164.00 | | | 5 164.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 437.00 | | | 18 437.00 |
