| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 000.00 | | 150 000.00 | 150 000.00 |
AT Other tangible assets | 1 743.00 | 1 743.00 | | 1 743.00 |
BH Other financial assets | 2 426.00 | | 2 426.00 | 2 426.00 |
BJ TOTAL (I) | 154 169.00 | 1 743.00 | 152 426.00 | 154 169.00 |
BT Goods | 873.00 | | 873.00 | 873.00 |
BX Customers and related accounts | 240.00 | | 240.00 | 240.00 |
BZ Other receivables | 51 618.00 | | 51 618.00 | 51 618.00 |
CF Cash and cash equivalents | 16 396.00 | | 16 396.00 | 16 396.00 |
CH Prepaid expenses | 1 318.00 | | 1 318.00 | 1 318.00 |
CJ TOTAL (II) | 70 444.00 | | 70 444.00 | 70 444.00 |
CO Grand total (0 to V) | 224 613.00 | 1 743.00 | 222 870.00 | 224 613.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 840.00 | 40 840.00 | | 40 840.00 |
DD Legal reserve (1) | 4 084.00 | 4 084.00 | | 4 084.00 |
DG Other reserves | 115 245.00 | 110 049.00 | | 115 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 771.00 | 5 196.00 | | 3 771.00 |
DL TOTAL (I) | 163 940.00 | 160 169.00 | | 163 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 293.00 | 16 638.00 | | 4 293.00 |
DX Trade payables and related accounts | 46 377.00 | 43 881.00 | | 46 377.00 |
DY Tax and social security liabilities | 2 611.00 | 8 111.00 | | 2 611.00 |
EA Other liabilities | 180.00 | 1 007.00 | | 180.00 |
EB Prepaid income (2) | 5 467.00 | 4 797.00 | | 5 467.00 |
EC TOTAL (IV) | 58 929.00 | 74 434.00 | | 58 929.00 |
EE Grand total (I to V) | 222 870.00 | 234 603.00 | | 222 870.00 |
EI Including equity loans | 4 293.00 | | | 4 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 29 463.00 | | 29 463.00 | 29 463.00 |
FG Production sold - services | 59 465.00 | | 59 465.00 | 59 465.00 |
FJ Net sales | 88 927.00 | | 88 927.00 | 88 927.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 875.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 105 807.00 | |
FS Purchases of goods (including customs duties) | | | 27 406.00 | |
FT Inventory change (goods) | | | 2 414.00 | |
FW Other purchases and external expenses | | | 27 875.00 | |
FX Taxes, duties, and similar payments | | | 284.00 | |
FY Salaries and Wages | | | 41 017.00 | |
FZ Social Security Contributions | | | 1 833.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 100 833.00 | |
GG - OPERATING RESULT (I - II) | | | 4 973.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 78.00 | 907.00 | | 78.00 |
HD Total exceptional income (VII) | 78.00 | 907.00 | | 78.00 |
HE Exceptional expenses on management operations | 615.00 | | | 615.00 |
HH Total exceptional expenses (VIII) | 615.00 | | | 615.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -537.00 | 907.00 | | -537.00 |
HK Income tax | 665.00 | 636.00 | | 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 886.00 | 79 867.00 | | 105 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 114.00 | 74 671.00 | | 102 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 771.00 | 5 196.00 | | 3 771.00 |
| |
| 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 | 154 169.00 | | | 154 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 426.00 | |
I4 DECREASES Grand Total | | | 154 169.00 | |
IO DECREASES Total including other intangible assets | | | 150 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 743.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 000.00 | | | 150 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 743.00 | | | 1 743.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 426.00 | | | 2 426.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 743.00 | | | 1 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 743.00 | | | 1 743.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 2 426.00 | | 2 426.00 | 2 426.00 |
UX Other trade receivables | 240.00 | 240.00 | | 240.00 |
VB VAT | 1 927.00 | 1 927.00 | | 1 927.00 |
VM Income taxes | 510.00 | 510.00 | | 510.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 181.00 | 49 181.00 | | 49 181.00 |
VS Prepaid expenses | 1 318.00 | 1 318.00 | | 1 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 601.00 | 53 175.00 | 2 426.00 | 55 601.00 |
