| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 45 734.00 | |
AR Technical installations, industrial equipment and tools | | | | |
AT Other tangible assets | | | 1 432.00 | |
BJ TOTAL (I) | | | 47 167.00 | |
BL Raw materials, supplies | | | 1 798.00 | |
BT Goods | | | | |
BZ Other receivables | | | 957.00 | |
CF Cash and cash equivalents | | | 4 837.00 | |
CJ TOTAL (II) | | | 8 162.00 | |
CO Grand total (0 to V) | | | 55 330.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 21 875.00 | 29 419.00 | | 21 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -797.00 | -7 544.00 | | -797.00 |
DL TOTAL (I) | 29 877.00 | 30 675.00 | | 29 877.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | 31.00 | | 31.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 400.00 | 14 819.00 | | 14 400.00 |
DX Trade payables and related accounts | 1 098.00 | 1 428.00 | | 1 098.00 |
DY Tax and social security liabilities | 9 922.00 | 8 799.00 | | 9 922.00 |
EC TOTAL (IV) | 25 452.00 | 25 078.00 | | 25 452.00 |
EE Grand total (I to V) | 55 330.00 | 55 753.00 | | 55 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 940.00 | |
FG Production sold - services | | | 92 233.00 | |
FJ Net sales | | | 96 173.00 | |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 96 174.00 | |
FS Purchases of goods (including customs duties) | | | 1 922.00 | |
FT Inventory change (goods) | | | 62.00 | |
FU Purchases of raw materials and other supplies | | | 5 792.00 | |
FV Inventory change (raw materials and supplies) | | | 327.00 | |
FW Other purchases and external expenses | | | 31 267.00 | |
FX Taxes, duties, and similar payments | | | 1 428.00 | |
FY Salaries and Wages | | | 41 014.00 | |
FZ Social Security Contributions | | | 14 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 540.00 | |
GE Other Expenses | | | 248.00 | |
GF Total Operating Expenses (II) | | | 96 972.00 | |
GG - OPERATING RESULT (I - II) | | | -797.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 96 174.00 | 101 991.00 | | 96 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 972.00 | 109 535.00 | | 96 972.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -797.00 | -7 544.00 | | -797.00 |
| |
| 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 | 71 866.00 | | | 71 866.00 |
I4 DECREASES Grand Total | | | 71 866.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 131.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 131.00 | | | 26 131.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 158.00 | 540.00 | | 24 158.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 158.00 | 540.00 | | 24 158.00 |
| |
| 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 | 1 098.00 | 1 098.00 | | 1 098.00 |
8C Staff and Related Accounts | 5 320.00 | 5 320.00 | | 5 320.00 |
8D Social Security and Other Social Organizations | 2 603.00 | 2 603.00 | | 2 603.00 |
VB VAT | 154.00 | 154.00 | | 154.00 |
VH Loans with a maturity of more than one year at origin | 32.00 | 32.00 | | 32.00 |
VI Group and Associates | 14 400.00 | 14 400.00 | | 14 400.00 |
VM Income taxes | 804.00 | 804.00 | | 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 268.00 | 268.00 | | 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 958.00 | 958.00 | | 958.00 |
VW VAT | 1 732.00 | 1 732.00 | | 1 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 453.00 | 25 453.00 | | 25 453.00 |
