| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 870.00 | 4 870.00 | | 4 870.00 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AT Other tangible assets | 31 622.00 | 31 622.00 | | 31 622.00 |
BJ TOTAL (I) | 82 227.00 | 36 492.00 | 45 735.00 | 82 227.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 1 526.00 | | 1 526.00 | 1 526.00 |
CF Cash and cash equivalents | 3 291.00 | | 3 291.00 | 3 291.00 |
CJ TOTAL (II) | 13 217.00 | | 13 217.00 | 13 217.00 |
CO Grand total (0 to V) | 95 444.00 | 36 492.00 | 58 951.00 | 95 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 36 549.00 | 36 549.00 | | 36 549.00 |
DH Retained earnings | -13 868.00 | -14 738.00 | | -13 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | 870.00 | | |
DL TOTAL (I) | 31 066.00 | 31 066.00 | | 31 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 068.00 | 14 068.00 | | 14 068.00 |
DX Trade payables and related accounts | 7 464.00 | 11 440.00 | | 7 464.00 |
DY Tax and social security liabilities | 2 354.00 | 2 687.00 | | 2 354.00 |
EA Other liabilities | 4 000.00 | 4 000.00 | | 4 000.00 |
EC TOTAL (IV) | 27 885.00 | 32 194.00 | | 27 885.00 |
EE Grand total (I to V) | 58 951.00 | 63 260.00 | | 58 951.00 |
EG Accrued income and payables due within one year | 27 885.00 | 32 194.00 | | 27 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 200.00 | | 20 200.00 | 20 200.00 |
FJ Net sales | 20 200.00 | | 20 200.00 | 20 200.00 |
FR Total operating income (I) | | | 20 200.00 | |
FW Other purchases and external expenses | | | 19 728.00 | |
FX Taxes, duties, and similar payments | | | 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 20 200.00 | |
GG - OPERATING RESULT (I - II) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 153.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 200.00 | 26 400.00 | | 20 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 200.00 | 25 530.00 | | 20 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | 870.00 | | |
| |
| 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 | 82 227.00 | | | 82 227.00 |
I4 DECREASES Grand Total | | | 82 227.00 | |
IO DECREASES Total including other intangible assets | | | 50 605.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 622.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 605.00 | | | 50 605.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 622.00 | | | 31 622.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 492.00 | | | 36 492.00 |
PE DEPRECIATION Total including other intangible assets | 4 870.00 | | | 4 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 622.00 | | | 31 622.00 |
| |
| 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 | 7 464.00 | 7 464.00 | | 7 464.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
UX Other trade receivables | 8 400.00 | 8 400.00 | | 8 400.00 |
VB VAT | 1 244.00 | 1 244.00 | | 1 244.00 |
VC Group and associates | 282.00 | 282.00 | | 282.00 |
VI Group and Associates | 14 068.00 | 14 068.00 | | 14 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 926.00 | 9 926.00 | | 9 926.00 |
VW VAT | 2 354.00 | 2 354.00 | | 2 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 885.00 | 27 885.00 | | 27 885.00 |
