| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 248 463.00 | | 248 463.00 | 248 463.00 |
BJ TOTAL (I) | 248 463.00 | | 248 463.00 | 248 463.00 |
BT Goods | 326 390.00 | | 326 390.00 | 326 390.00 |
BZ Other receivables | 1 851.00 | | 1 851.00 | 1 851.00 |
CF Cash and cash equivalents | 211 385.00 | | 211 385.00 | 211 385.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 539 625.00 | | 539 625.00 | 539 625.00 |
CO Grand total (0 to V) | 788 088.00 | | 788 088.00 | 788 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 166 500.00 | 166 500.00 | | 166 500.00 |
DD Legal reserve (1) | 16 650.00 | 16 650.00 | | 16 650.00 |
DH Retained earnings | -51 839.00 | -37 411.00 | | -51 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 479.00 | -14 428.00 | | 72 479.00 |
DL TOTAL (I) | 203 790.00 | 131 311.00 | | 203 790.00 |
DV Miscellaneous Loans and Financial Debts (4) | 561 371.00 | 561 371.00 | | 561 371.00 |
DX Trade payables and related accounts | 7 288.00 | 16 101.00 | | 7 288.00 |
DY Tax and social security liabilities | 220.00 | 3 965.00 | | 220.00 |
EA Other liabilities | 15 420.00 | 302 896.00 | | 15 420.00 |
EC TOTAL (IV) | 584 298.00 | 884 332.00 | | 584 298.00 |
EE Grand total (I to V) | 788 088.00 | 1 015 644.00 | | 788 088.00 |
EG Accrued income and payables due within one year | 584 298.00 | 884 332.00 | | 584 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 266 000.00 | |
FG Production sold - services | | | 12 653.00 | |
FJ Net sales | | | 278 653.00 | |
FQ Other income | | | 8 540.00 | |
FR Total operating income (I) | | | 287 193.00 | |
FT Inventory change (goods) | | | 193 144.00 | |
FW Other purchases and external expenses | | | 17 650.00 | |
FX Taxes, duties, and similar payments | | | 3 920.00 | |
GF Total Operating Expenses (II) | | | 214 714.00 | |
GG - OPERATING RESULT (I - II) | | | 72 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 287 193.00 | 14 000.00 | | 287 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 714.00 | 28 428.00 | | 214 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 479.00 | -14 428.00 | | 72 479.00 |
| |
| 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 | 248 463.00 | | | 248 463.00 |
I4 DECREASES Grand Total | | | 248 463.00 | |
IO DECREASES Total including other intangible assets | | | 248 463.00 | |
KD ACQUISITIONS Total including other intangible assets | 248 463.00 | | | 248 463.00 |
| |
| 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 | 7 288.00 | 7 288.00 | | 7 288.00 |
8K Other liabilities (including liabilities related to repo transactions) | 576 791.00 | 576 791.00 | | 576 791.00 |
VP Miscellaneous | 1 851.00 | 1 851.00 | | 1 851.00 |
VQ Other Taxes, Duties, and Similar Debts | 220.00 | 220.00 | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 851.00 | 1 851.00 | | 1 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 584 298.00 | 584 298.00 | | 584 298.00 |
