| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 17 000.00 | | 17 000.00 | 17 000.00 |
AT Other tangible assets | 23 615.00 | 23 615.00 | | 23 615.00 |
BJ TOTAL (I) | 40 615.00 | 23 615.00 | 17 000.00 | 40 615.00 |
BX Customers and related accounts | 36 191.00 | | 36 191.00 | 36 191.00 |
BZ Other receivables | 22 713.00 | | 22 713.00 | 22 713.00 |
CF Cash and cash equivalents | 113 165.00 | | 113 165.00 | 113 165.00 |
CH Prepaid expenses | 2 799.00 | | 2 799.00 | 2 799.00 |
CJ TOTAL (II) | 174 868.00 | | 174 868.00 | 174 868.00 |
CO Grand total (0 to V) | 215 483.00 | 23 615.00 | 191 868.00 | 215 483.00 |
| |
| 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 | 23 986.00 | 23 771.00 | | 23 986.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 287.00 | 22 215.00 | | 16 287.00 |
DL TOTAL (I) | 51 273.00 | 56 986.00 | | 51 273.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 816.00 | | |
DX Trade payables and related accounts | 132 180.00 | 125 288.00 | | 132 180.00 |
DY Tax and social security liabilities | 1 088.00 | 1 086.00 | | 1 088.00 |
EA Other liabilities | 7 327.00 | 2 450.00 | | 7 327.00 |
EC TOTAL (IV) | 140 595.00 | 130 641.00 | | 140 595.00 |
EE Grand total (I to V) | 191 868.00 | 187 627.00 | | 191 868.00 |
EG Accrued income and payables due within one year | 140 595.00 | 130 641.00 | | 140 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 141 731.00 | | 141 731.00 | 141 731.00 |
FJ Net sales | 141 731.00 | | 141 731.00 | 141 731.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 113.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 141 844.00 | |
FW Other purchases and external expenses | | | 113 395.00 | |
FX Taxes, duties, and similar payments | | | 1 194.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 323.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 116 915.00 | |
GG - OPERATING RESULT (I - II) | | | 24 929.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 113.00 | 107.00 | | 113.00 |
HK Income tax | 8 621.00 | 11 712.00 | | 8 621.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 844.00 | 150 940.00 | | 141 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 557.00 | 128 725.00 | | 125 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 287.00 | 22 215.00 | | 16 287.00 |
| |
| 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 | 40 615.00 | | | 40 615.00 |
I4 DECREASES Grand Total | | | 40 615.00 | |
IO DECREASES Total including other intangible assets | | | 17 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 615.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 000.00 | | | 17 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 615.00 | | | 23 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 291.00 | 2 323.00 | | 21 291.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 291.00 | 2 323.00 | | 21 291.00 |
| |
| 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 | 132 180.00 | 132 180.00 | | 132 180.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 327.00 | 7 327.00 | | 7 327.00 |
UX Other trade receivables | 36 191.00 | | | 36 191.00 |
VB VAT | 17 919.00 | | | 17 919.00 |
VK Loans repaid during the year | 1 816.00 | | | 1 816.00 |
VM Income taxes | 3 091.00 | | | 3 091.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 088.00 | 1 088.00 | | 1 088.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 703.00 | | | 1 703.00 |
VS Prepaid expenses | 2 799.00 | | | 2 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 703.00 | 61 703.00 | | 61 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 595.00 | 140 595.00 | | 140 595.00 |
