| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 68 000.00 | 36 475.00 | 31 525.00 | 68 000.00 |
AT Other tangible assets | 31 804.00 | 31 804.00 | | 31 804.00 |
BJ TOTAL (I) | 99 804.00 | 68 279.00 | 31 525.00 | 99 804.00 |
BX Customers and related accounts | 18 600.00 | | 18 600.00 | 18 600.00 |
BZ Other receivables | 6 135.00 | | 6 135.00 | 6 135.00 |
CF Cash and cash equivalents | 29 994.00 | | 29 994.00 | 29 994.00 |
CH Prepaid expenses | 632.00 | | 632.00 | 632.00 |
CJ TOTAL (II) | 55 361.00 | | 55 361.00 | 55 361.00 |
CO Grand total (0 to V) | 155 165.00 | 68 279.00 | 86 886.00 | 155 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | 3 900.00 | | 3 900.00 |
DH Retained earnings | 60 133.00 | 61 393.00 | | 60 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 750.00 | -1 261.00 | | -43 750.00 |
DL TOTAL (I) | 59 283.00 | 103 033.00 | | 59 283.00 |
DQ Provisions for Expenses | | 3.00 | | |
DR TOTAL (IV) | | 3.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 7.00 | 24.00 | | 7.00 |
DX Trade payables and related accounts | 2 970.00 | 4 584.00 | | 2 970.00 |
DY Tax and social security liabilities | 24 626.00 | 9 278.00 | | 24 626.00 |
EC TOTAL (IV) | 27 603.00 | 13 886.00 | | 27 603.00 |
EE Grand total (I to V) | 86 886.00 | 116 919.00 | | 86 886.00 |
EG Accrued income and payables due within one year | 915.00 | 13 886.00 | | 915.00 |
EI Including equity loans | 7.00 | | | 7.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 79 000.00 | |
FJ Net sales | | | 79 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 79 000.00 | |
FW Other purchases and external expenses | | | 21 417.00 | |
FX Taxes, duties, and similar payments | | | 8 747.00 | |
FY Salaries and Wages | | | 51 138.00 | |
FZ Social Security Contributions | | | 27 707.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9.00 | |
GB Operating Expenses - Provisions | | | 13 500.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 122 521.00 | |
GG - OPERATING RESULT (I - II) | | | -43 521.00 | |
GR Interest and similar expenses | | | 229.00 | |
GU Total financial expenses (VI) | | | 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 000.00 | 171 436.00 | | 79 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 750.00 | 172 697.00 | | 122 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 750.00 | -1 261.00 | | -43 750.00 |
