| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 238 983.00 | | 238 983.00 | 238 983.00 |
AJ Other Intangible Assets | | 238 983.00 | -238 983.00 | |
BJ TOTAL (I) | 238 983.00 | 238 983.00 | | 238 983.00 |
BX Customers and related accounts | 1 133.00 | | 1 133.00 | 1 133.00 |
BZ Other receivables | 3 729.00 | | 3 729.00 | 3 729.00 |
CF Cash and cash equivalents | 1 116.00 | | 1 116.00 | 1 116.00 |
CJ TOTAL (II) | 4 862.00 | | 4 862.00 | 4 862.00 |
CO Grand total (0 to V) | 243 845.00 | 238 983.00 | 4 862.00 | 243 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 000.00 | | | 26 000.00 |
DD Legal reserve (1) | 2 600.00 | | | 2 600.00 |
DG Other reserves | 74 985.00 | | | 74 985.00 |
DH Retained earnings | -165 269.00 | | | -165 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 064.00 | | | 9 064.00 |
DL TOTAL (I) | -52 621.00 | | | -52 621.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | | | 20.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 395.00 | | | 15 395.00 |
DX Trade payables and related accounts | 4 074.00 | | | 4 074.00 |
DY Tax and social security liabilities | 37 994.00 | | | 37 994.00 |
EC TOTAL (IV) | 57 483.00 | | | 57 483.00 |
EE Grand total (I to V) | 4 862.00 | | | 4 862.00 |
EG Accrued income and payables due within one year | 57 483.00 | | | 57 483.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20.00 | | | 20.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 158.00 | | 3 158.00 | 3 158.00 |
FJ Net sales | 3 158.00 | | 3 158.00 | 3 158.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 875.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 034.00 | |
FW Other purchases and external expenses | | | 3 521.00 | |
FX Taxes, duties, and similar payments | | | 330.00 | |
GE Other Expenses | | | 945.00 | |
GF Total Operating Expenses (II) | | | 3 851.00 | |
GG - OPERATING RESULT (I - II) | | | 1 182.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 180.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 875.00 | | | 1 875.00 |
HA Exceptional income from management transactions | 7 883.00 | | | 7 883.00 |
HD Total exceptional income (VII) | 7 883.00 | | | 7 883.00 |
HE Exceptional expenses on management operations | 238 983.00 | | | 238 983.00 |
HH Total exceptional expenses (VIII) | 238 983.00 | | | 238 983.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 883.00 | | | 7 883.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 917.00 | | | 12 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 853.00 | | | 3 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 064.00 | | | 9 064.00 |
HP References: Equipment leasing | 780.00 | | | 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 238 983.00 | | | 238 983.00 |
PE DEPRECIATION Total including other intangible assets | 238 983.00 | | | 238 983.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 15 395.00 | 15 395.00 | | 15 395.00 |
8B Suppliers and Related Accounts | 4 074.00 | 4 074.00 | | 4 074.00 |
8D Social Security and Other Social Organizations | 37 994.00 | 37 994.00 | | 37 994.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VS Prepaid expenses | 4 862.00 | 4 862.00 | | 4 862.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 862.00 | 4 862.00 | | 4 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 483.00 | 57 483.00 | | 57 483.00 |
