| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 162 000.00 | 99 073.00 | 62 927.00 | 162 000.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 165 144.00 | 99 073.00 | 66 071.00 | 165 144.00 |
BX Customers and related accounts | 5 706.00 | | 5 706.00 | 5 706.00 |
BZ Other receivables | 4 801.00 | | 4 801.00 | 4 801.00 |
CF Cash and cash equivalents | 27 649.00 | | 27 649.00 | 27 649.00 |
CH Prepaid expenses | 292.00 | | 292.00 | 292.00 |
CJ TOTAL (II) | 38 448.00 | | 38 448.00 | 38 448.00 |
CO Grand total (0 to V) | 203 592.00 | 99 073.00 | 104 519.00 | 203 592.00 |
CU Other investments | 144.00 | | 144.00 | 144.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 175 400.00 | 186 556.00 | | 175 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -100 956.00 | -11 156.00 | | -100 956.00 |
DL TOTAL (I) | 77 744.00 | 178 700.00 | | 77 744.00 |
DX Trade payables and related accounts | 21 183.00 | 19 966.00 | | 21 183.00 |
DY Tax and social security liabilities | 3 360.00 | 5 604.00 | | 3 360.00 |
EA Other liabilities | 2 232.00 | 1 152.00 | | 2 232.00 |
EC TOTAL (IV) | 26 775.00 | 26 723.00 | | 26 775.00 |
EE Grand total (I to V) | 104 519.00 | 205 423.00 | | 104 519.00 |
EG Accrued income and payables due within one year | 26 775.00 | 26 723.00 | | 26 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 012.00 | | 63 012.00 | 63 012.00 |
FJ Net sales | 63 012.00 | | 63 012.00 | 63 012.00 |
FQ Other income | | | 106.00 | |
FR Total operating income (I) | | | 63 118.00 | |
FW Other purchases and external expenses | | | 70 055.00 | |
FX Taxes, duties, and similar payments | | | 1 058.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GB Operating Expenses - Provisions | | | 92 963.00 | |
GF Total Operating Expenses (II) | | | 164 076.00 | |
GG - OPERATING RESULT (I - II) | | | -100 958.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 150.00 | | |
HF Exceptional expenses on capital transactions | | 3.00 | | |
HH Total exceptional expenses (VIII) | | 153.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -153.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 120.00 | 155 892.00 | | 63 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 076.00 | 167 048.00 | | 164 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -100 956.00 | -11 156.00 | | -100 956.00 |
| |
| 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 | 166 044.00 | | | 166 044.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 144.00 | |
I4 DECREASES Grand Total | | 900.00 | 165 144.00 | |
IO DECREASES Total including other intangible assets | | | 162 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 900.00 | | |
KD ACQUISITIONS Total including other intangible assets | 162 000.00 | | | 162 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 900.00 | | | 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 144.00 | | | 3 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 900.00 | | 900.00 | 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 900.00 | | 900.00 | 900.00 |
| |
| 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 | 21 183.00 | 21 183.00 | | 21 183.00 |
8D Social Security and Other Social Organizations | 3 360.00 | 3 360.00 | | 3 360.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 232.00 | 2 232.00 | | 2 232.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 5 706.00 | 5 706.00 | | 5 706.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 801.00 | 4 801.00 | | 4 801.00 |
VS Prepaid expenses | 292.00 | 292.00 | | 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 799.00 | 10 799.00 | 3 000.00 | 13 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 775.00 | 26 775.00 | | 26 775.00 |
