| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 65 000.00 | | 65 000.00 | 65 000.00 |
AT Other tangible assets | 2 049.00 | | 2 049.00 | 2 049.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 67 129.00 | | 67 129.00 | 67 129.00 |
BT Goods | 28 665.00 | | 28 665.00 | 28 665.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 5 570.00 | | 5 570.00 | 5 570.00 |
CH Prepaid expenses | 142.00 | | 142.00 | 142.00 |
CJ TOTAL (II) | 34 378.00 | | 34 378.00 | 34 378.00 |
CO Grand total (0 to V) | 101 507.00 | | 101 507.00 | 101 507.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 000.00 | 14 000.00 | | 14 000.00 |
DD Legal reserve (1) | 1 400.00 | 1 400.00 | | 1 400.00 |
DH Retained earnings | 23 817.00 | 5 836.00 | | 23 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 007.00 | 17 981.00 | | 13 007.00 |
DL TOTAL (I) | 52 224.00 | 39 217.00 | | 52 224.00 |
DU Loans and Debts from Credit Institutions (3) | 11 532.00 | 21 700.00 | | 11 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 935.00 | 17 935.00 | | 17 935.00 |
DX Trade payables and related accounts | 10 493.00 | 12 803.00 | | 10 493.00 |
DY Tax and social security liabilities | 9 323.00 | 9 686.00 | | 9 323.00 |
EC TOTAL (IV) | 49 283.00 | 62 124.00 | | 49 283.00 |
EE Grand total (I to V) | 101 507.00 | 101 341.00 | | 101 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 92 548.00 | |
FJ Net sales | | | 92 548.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 92 549.00 | |
FS Purchases of goods (including customs duties) | | | 61 125.00 | |
FT Inventory change (goods) | | | -12 144.00 | |
FW Other purchases and external expenses | | | 14 411.00 | |
FX Taxes, duties, and similar payments | | | 1 320.00 | |
FY Salaries and Wages | | | 7 200.00 | |
FZ Social Security Contributions | | | 2 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 090.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 76 451.00 | |
GG - OPERATING RESULT (I - II) | | | 16 098.00 | |
GR Interest and similar expenses | | | 755.00 | |
GU Total financial expenses (VI) | | | 755.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 336.00 | 3 173.00 | | 2 336.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 549.00 | 86 384.00 | | 92 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 542.00 | 68 403.00 | | 79 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 007.00 | 17 981.00 | | 13 007.00 |
| |
| 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 | 83 674.00 | | | 83 674.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | | 83 674.00 | |
IO DECREASES Total including other intangible assets | | | 65 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 704.00 | |
KD ACQUISITIONS Total including other intangible assets | 65 890.00 | | | 65 890.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 704.00 | | | 17 704.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 456.00 | 2 090.00 | | 14 456.00 |
PE DEPRECIATION Total including other intangible assets | 890.00 | | | 890.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 566.00 | 2 090.00 | | 13 566.00 |
| |
| 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 | 10 493.00 | 10 493.00 | | 10 493.00 |
8D Social Security and Other Social Organizations | 6 136.00 | 6 136.00 | | 6 136.00 |
8E Income Taxes | 2 336.00 | 2 336.00 | | 2 336.00 |
UT Other financial assets | 80.00 | 80.00 | | 80.00 |
VH Loans with a maturity of more than one year at origin | 11 532.00 | 11 532.00 | | 11 532.00 |
VI Group and Associates | 17 935.00 | 17 935.00 | | 17 935.00 |
VJ Loans taken out during the year | 23 353.00 | | | 23 353.00 |
VK Loans repaid during the year | 33 520.00 | | | 33 520.00 |
VQ Other Taxes, Duties, and Similar Debts | 457.00 | 457.00 | | 457.00 |
VS Prepaid expenses | 142.00 | | | 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 222.00 | 222.00 | | 222.00 |
VW VAT | 394.00 | 394.00 | | 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 283.00 | 49 283.00 | | 49 283.00 |
