| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 188 000.00 | | 188 000.00 | 188 000.00 |
BJ TOTAL (I) | 188 000.00 | | 188 000.00 | 188 000.00 |
BX Customers and related accounts | 16 492.00 | | 16 492.00 | 16 492.00 |
BZ Other receivables | 86 019.00 | | 86 019.00 | 86 019.00 |
CF Cash and cash equivalents | 9 381.00 | | 9 381.00 | 9 381.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 111 892.00 | | 111 892.00 | 111 892.00 |
CO Grand total (0 to V) | 299 892.00 | | 299 892.00 | 299 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 33 070.00 | 2 099.00 | | 33 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 297.00 | 30 971.00 | | 56 297.00 |
DL TOTAL (I) | 90 467.00 | 34 170.00 | | 90 467.00 |
DU Loans and Debts from Credit Institutions (3) | 98 177.00 | 123 360.00 | | 98 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 300.00 | 37 900.00 | | 9 300.00 |
DX Trade payables and related accounts | 30 794.00 | 16 216.00 | | 30 794.00 |
DY Tax and social security liabilities | 15 527.00 | 12 476.00 | | 15 527.00 |
EA Other liabilities | 55 628.00 | 22 521.00 | | 55 628.00 |
EC TOTAL (IV) | 209 426.00 | 212 473.00 | | 209 426.00 |
EE Grand total (I to V) | 299 892.00 | 246 643.00 | | 299 892.00 |
EG Accrued income and payables due within one year | 137 027.00 | 120 359.00 | | 137 027.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 80.00 | | | 80.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 752.00 | | 103 752.00 | 103 752.00 |
FJ Net sales | 103 752.00 | | 103 752.00 | 103 752.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 300.00 | |
FQ Other income | | | 1 407.00 | |
FR Total operating income (I) | | | 105 459.00 | |
FW Other purchases and external expenses | | | 32 548.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 962.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 588.00 | |
GG - OPERATING RESULT (I - II) | | | 71 871.00 | |
GR Interest and similar expenses | | | 1 241.00 | |
GU Total financial expenses (VI) | | | 1 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 300.00 | | | 300.00 |
HK Income tax | 14 333.00 | 5 466.00 | | 14 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 459.00 | 56 933.00 | | 105 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 162.00 | 25 961.00 | | 49 162.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 297.00 | 30 971.00 | | 56 297.00 |
| |
| 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 | 188 000.00 | | | 188 000.00 |
I4 DECREASES Grand Total | | | 188 000.00 | |
IO DECREASES Total including other intangible assets | | | 188 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 188 000.00 | | | 188 000.00 |
| |
| 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 | 30 794.00 | 30 794.00 | | 30 794.00 |
8E Income Taxes | 8 868.00 | 8 868.00 | | 8 868.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 034.00 | 52 034.00 | | 52 034.00 |
UX Other trade receivables | 16 492.00 | 16 492.00 | | 16 492.00 |
VB VAT | 2 459.00 | 2 459.00 | | 2 459.00 |
VH Loans with a maturity of more than one year at origin | 98 177.00 | 25 778.00 | 67 576.00 | 98 177.00 |
VI Group and Associates | 9 300.00 | 9 300.00 | | 9 300.00 |
VK Loans repaid during the year | 25 273.00 | | | 25 273.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 560.00 | 83 560.00 | | 83 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 511.00 | 102 511.00 | | 102 511.00 |
VW VAT | 6 659.00 | 6 659.00 | | 6 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 832.00 | 133 433.00 | 67 576.00 | 205 832.00 |
