| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 49 530.00 | | 49 530.00 | 49 530.00 |
AR Technical installations, industrial equipment and tools | 6 365.00 | 2 613.00 | 3 752.00 | 6 365.00 |
AT Other tangible assets | 9 493.00 | 7 986.00 | 1 506.00 | 9 493.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 65 418.00 | 10 599.00 | 54 818.00 | 65 418.00 |
BT Goods | 930.00 | | 930.00 | 930.00 |
BV Advances and down payments on orders | 2 895.00 | | 2 895.00 | 2 895.00 |
BZ Other receivables | 448.00 | | 448.00 | 448.00 |
CF Cash and cash equivalents | 2 194.00 | | 2 194.00 | 2 194.00 |
CJ TOTAL (II) | 6 467.00 | | 6 467.00 | 6 467.00 |
CO Grand total (0 to V) | 71 885.00 | 10 599.00 | 61 285.00 | 71 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 23 838.00 | 23 838.00 | | 23 838.00 |
DH Retained earnings | -3 779.00 | | | -3 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 633.00 | -3 779.00 | | -3 633.00 |
DL TOTAL (I) | 27 426.00 | 31 060.00 | | 27 426.00 |
DU Loans and Debts from Credit Institutions (3) | 1 834.00 | 6 113.00 | | 1 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 878.00 | 15 151.00 | | 13 878.00 |
DX Trade payables and related accounts | 13 168.00 | 10 590.00 | | 13 168.00 |
DY Tax and social security liabilities | 4 979.00 | 2 798.00 | | 4 979.00 |
EC TOTAL (IV) | 33 859.00 | 34 653.00 | | 33 859.00 |
EE Grand total (I to V) | 61 285.00 | 65 712.00 | | 61 285.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 31.00 | 46.00 | | 31.00 |
EI Including equity loans | 13 878.00 | | | 13 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 66 095.00 | | 66 095.00 | 66 095.00 |
FJ Net sales | 66 095.00 | | 66 095.00 | 66 095.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 956.00 | |
FQ Other income | | | 196.00 | |
FR Total operating income (I) | | | 68 247.00 | |
FS Purchases of goods (including customs duties) | | | 31 986.00 | |
FT Inventory change (goods) | | | 101.00 | |
FU Purchases of raw materials and other supplies | | | 1.00 | |
FW Other purchases and external expenses | | | 23 932.00 | |
FX Taxes, duties, and similar payments | | | 786.00 | |
FY Salaries and Wages | | | 7 457.00 | |
FZ Social Security Contributions | | | 3 120.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 459.00 | |
GE Other Expenses | | | 1 230.00 | |
GF Total Operating Expenses (II) | | | 71 073.00 | |
GG - OPERATING RESULT (I - II) | | | -2 826.00 | |
GR Interest and similar expenses | | | 789.00 | |
GU Total financial expenses (VI) | | | 789.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 18.00 | 336.00 | | 18.00 |
HH Total exceptional expenses (VIII) | 18.00 | 336.00 | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | -336.00 | | -18.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 247.00 | 66 552.00 | | 68 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 880.00 | 70 331.00 | | 71 880.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 633.00 | -3 779.00 | | -3 633.00 |
| |
| 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 | 66 037.00 | | | 66 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | 619.00 | 65 418.00 | |
IO DECREASES Total including other intangible assets | | | 49 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | 619.00 | 15 858.00 | |
KD ACQUISITIONS Total including other intangible assets | 49 530.00 | | | 49 530.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 477.00 | | | 16 477.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 759.00 | 2 459.00 | 619.00 | 8 759.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 759.00 | 2 459.00 | 619.00 | 8 759.00 |
| |
| 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 | 10 696.00 | 2 104.00 | 8 593.00 | 10 696.00 |
8B Suppliers and Related Accounts | 13 168.00 | 11 824.00 | 1 344.00 | 13 168.00 |
8C Staff and Related Accounts | 1 552.00 | 1 552.00 | | 1 552.00 |
8D Social Security and Other Social Organizations | 2 147.00 | 2 147.00 | | 2 147.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 1 803.00 | 1 803.00 | | 1 803.00 |
VI Group and Associates | 3 182.00 | 3 182.00 | | 3 182.00 |
VK Loans repaid during the year | 5 569.00 | | | 5 569.00 |
VQ Other Taxes, Duties, and Similar Debts | 337.00 | 337.00 | | 337.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 448.00 | 448.00 | | 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 478.00 | 448.00 | 30.00 | 478.00 |
VW VAT | 943.00 | 943.00 | | 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 859.00 | 23 922.00 | 9 937.00 | 33 859.00 |
