| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | | |
AT Other tangible assets | | | | |
BD Other fixed assets | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | | | | |
BT Goods | | | | |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 94 071.00 | | 94 071.00 | 94 071.00 |
CJ TOTAL (II) | 94 071.00 | | 94 071.00 | 94 071.00 |
CO Grand total (0 to V) | 94 071.00 | | 94 071.00 | 94 071.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 120 274.00 | 129 650.00 | | 120 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 000.00 | -9 376.00 | | -72 000.00 |
DL TOTAL (I) | 90 197.00 | 162 197.00 | | 90 197.00 |
DU Loans and Debts from Credit Institutions (3) | | 71.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 14 089.00 | | |
DX Trade payables and related accounts | | 523.00 | | |
DY Tax and social security liabilities | 3 874.00 | 1 047.00 | | 3 874.00 |
EC TOTAL (IV) | 3 874.00 | 15 731.00 | | 3 874.00 |
EE Grand total (I to V) | 94 071.00 | 177 928.00 | | 94 071.00 |
EG Accrued income and payables due within one year | 3 874.00 | 15 731.00 | | 3 874.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 71.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 30 426.00 | | 30 426.00 | 30 426.00 |
FJ Net sales | 30 426.00 | | 30 426.00 | 30 426.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 30 426.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 64 836.00 | |
FW Other purchases and external expenses | | | 5 360.00 | |
FX Taxes, duties, and similar payments | | | 984.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 506.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 72 686.00 | |
GG - OPERATING RESULT (I - II) | | | -42 260.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 058.00 | | |
A2 TOTAL ASSETS | | 2 046.00 | | |
HA Exceptional income from management transactions | 563.00 | | | 563.00 |
HB Exceptional income from capital transactions | | 2 000.00 | | |
HD Total exceptional income (VII) | 563.00 | 2 000.00 | | 563.00 |
HF Exceptional expenses on capital transactions | 30 303.00 | 145.00 | | 30 303.00 |
HH Total exceptional expenses (VIII) | 30 303.00 | 145.00 | | 30 303.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 740.00 | 1 855.00 | | -29 740.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 989.00 | 181 069.00 | | 30 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 989.00 | 190 445.00 | | 102 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 000.00 | -9 376.00 | | -72 000.00 |
HP References: Equipment leasing | | 2 338.00 | | |
| |
| 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 | 144 811.00 | | | 144 811.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 4.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 4 164.00 | 1.00 | |
I4 DECREASES Grand Total | | 144 811.00 | | |
IN DECREASES Start-up, development, or research expenses | | | 1.00 | |
IO DECREASES Total including other intangible assets | | 28 441.00 | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | 112 206.00 | | |
KD ACQUISITIONS Total including other intangible assets | 28 441.00 | | | 28 441.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 206.00 | | | 112 206.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 164.00 | | | 4 164.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 108 886.00 | 1 506.00 | 110 392.00 | 108 886.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | 1 000.00 | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 107 886.00 | 1 506.00 | 109 392.00 | 107 886.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VW VAT | 3 874.00 | 3 874.00 | | 3 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 874.00 | 3 874.00 | | 3 874.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 40.00 | 1 116.00 | | 40.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 190.00 | 6 746.00 | | 4 190.00 |
ST Other accounts | 1 170.00 | 18 698.00 | | 1 170.00 |
XQ Rental, rental and co-ownership charges | | 9 190.00 | | |
YQ Equipment leasing commitment | 243.00 | 243.00 | | 243.00 |
YT Subcontracting | | 2 997.00 | | |
YW Business tax | 944.00 | 923.00 | | 944.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 984.00 | 2 039.00 | | 984.00 |
YY Amount of VAT collected | 6 085.00 | 35 202.00 | | 6 085.00 |
YZ Total deductible VAT on goods and services | 790.00 | 13 841.00 | | 790.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 360.00 | 37 631.00 | | 5 360.00 |
