| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 65 553.00 | | 65 553.00 | 65 553.00 |
AT Other tangible assets | 30 176.00 | 30 176.00 | | 30 176.00 |
BD Other fixed assets | 44.00 | | 44.00 | 44.00 |
BH Other financial assets | 1 673.00 | | 1 673.00 | 1 673.00 |
BJ TOTAL (I) | 97 598.00 | 30 176.00 | 67 423.00 | 97 598.00 |
BT Goods | 36 515.00 | 17 698.00 | 18 817.00 | 36 515.00 |
BX Customers and related accounts | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 2 463.00 | | 2 463.00 | 2 463.00 |
CF Cash and cash equivalents | 24 024.00 | | 24 024.00 | 24 024.00 |
CH Prepaid expenses | 990.00 | | 990.00 | 990.00 |
CJ TOTAL (II) | 64 992.00 | 17 698.00 | 47 294.00 | 64 992.00 |
CO Grand total (0 to V) | 162 590.00 | 47 874.00 | 114 717.00 | 162 590.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 818.00 | 19 818.00 | | 19 818.00 |
DD Legal reserve (1) | 1 982.00 | 1 982.00 | | 1 982.00 |
DH Retained earnings | 62 010.00 | 66 680.00 | | 62 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 744.00 | -4 670.00 | | -5 744.00 |
DL TOTAL (I) | 78 066.00 | 83 810.00 | | 78 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 810.00 | 33 700.00 | | 33 810.00 |
DX Trade payables and related accounts | 1 581.00 | 339.00 | | 1 581.00 |
DY Tax and social security liabilities | 1 259.00 | 1 486.00 | | 1 259.00 |
EC TOTAL (IV) | 36 650.00 | 35 525.00 | | 36 650.00 |
EE Grand total (I to V) | 114 717.00 | 119 335.00 | | 114 717.00 |
EG Accrued income and payables due within one year | 36 650.00 | 35 525.00 | | 36 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 31 513.00 | | 31 513.00 | 31 513.00 |
FG Production sold - services | 2 396.00 | | 2 396.00 | 2 396.00 |
FJ Net sales | 33 908.00 | | 33 908.00 | 33 908.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 33 913.00 | |
FS Purchases of goods (including customs duties) | | | 1 671.00 | |
FT Inventory change (goods) | | | 32 922.00 | |
FW Other purchases and external expenses | | | 19 588.00 | |
FX Taxes, duties, and similar payments | | | 995.00 | |
FZ Social Security Contributions | | | 2 173.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | -17 707.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 39 658.00 | |
GG - OPERATING RESULT (I - II) | | | -5 745.00 | |
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) | | | -5 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 311.00 | | |
HD Total exceptional income (VII) | | 1 311.00 | | |
HE Exceptional expenses on management operations | | 172.00 | | |
HH Total exceptional expenses (VIII) | | 172.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 139.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 914.00 | 66 540.00 | | 33 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 658.00 | 71 209.00 | | 39 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 744.00 | -4 670.00 | | -5 744.00 |
| |
| 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 | 97 598.00 | | | 97 598.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 869.00 | |
I4 DECREASES Grand Total | | | 97 598.00 | |
IO DECREASES Total including other intangible assets | | | 65 553.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 176.00 | |
KD ACQUISITIONS Total including other intangible assets | 65 553.00 | | | 65 553.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 176.00 | | | 30 176.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 869.00 | | | 1 869.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 35 405.00 | 17 698.00 | 35 405.00 | 35 405.00 |
7B Total provisions for depreciation | 35 405.00 | 17 698.00 | 35 405.00 | 35 405.00 |
7C Grand total | 35 405.00 | 17 698.00 | 35 405.00 | 35 405.00 |
UE of which provisions and reversals: - Operating | | 17 698.00 | 35 405.00 | |
| |
| 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 | 1 581.00 | 1 581.00 | | 1 581.00 |
UT Other financial assets | 1 673.00 | | 1 673.00 | 1 673.00 |
UX Other trade receivables | 1 000.00 | 1 000.00 | | 1 000.00 |
VI Group and Associates | 33 810.00 | 33 810.00 | | 33 810.00 |
VM Income taxes | 2 463.00 | 2 463.00 | | 2 463.00 |
VS Prepaid expenses | 990.00 | 990.00 | | 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 126.00 | 4 453.00 | 1 673.00 | 6 126.00 |
VW VAT | 1 259.00 | 1 259.00 | | 1 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 650.00 | 36 650.00 | | 36 650.00 |
