| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 18 000.00 | | 18 000.00 | 18 000.00 |
BH Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 22 500.00 | | 22 500.00 | 22 500.00 |
BX Customers and related accounts | 258 146.00 | | 258 146.00 | 258 146.00 |
BZ Other receivables | 64 617.00 | | 64 617.00 | 64 617.00 |
CF Cash and cash equivalents | 105 178.00 | | 105 178.00 | 105 178.00 |
CH Prepaid expenses | 13 549.00 | | 13 549.00 | 13 549.00 |
CJ TOTAL (II) | 441 490.00 | | 441 490.00 | 441 490.00 |
CO Grand total (0 to V) | 463 990.00 | | 463 990.00 | 463 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 59 378.00 | | | 59 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 248.00 | 60 178.00 | | 23 248.00 |
DL TOTAL (I) | 91 426.00 | 68 178.00 | | 91 426.00 |
DU Loans and Debts from Credit Institutions (3) | 77 342.00 | 91 060.00 | | 77 342.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108.00 | 122.00 | | 108.00 |
DX Trade payables and related accounts | 242 526.00 | 369 615.00 | | 242 526.00 |
DY Tax and social security liabilities | 52 588.00 | 88 857.00 | | 52 588.00 |
EC TOTAL (IV) | 372 563.00 | 549 655.00 | | 372 563.00 |
EE Grand total (I to V) | 463 990.00 | 617 833.00 | | 463 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 069 574.00 | |
FJ Net sales | | | 1 069 574.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 188.00 | |
FR Total operating income (I) | | | 1 070 762.00 | |
FW Other purchases and external expenses | | | 664 948.00 | |
FX Taxes, duties, and similar payments | | | 560.00 | |
FY Salaries and Wages | | | 73 128.00 | |
FZ Social Security Contributions | | | 56 743.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 246 025.00 | |
GF Total Operating Expenses (II) | | | 1 041 404.00 | |
GG - OPERATING RESULT (I - II) | | | 29 358.00 | |
GN Positive exchange differences | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GR Interest and similar expenses | | | 1 857.00 | |
GS Negative differences of foreign exchange | | | 11.00 | |
GU Total financial expenses (VI) | | | 1 868.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 853.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 506.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 258.00 | 16 986.00 | | 4 258.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 070 777.00 | 1 363 991.00 | | 1 070 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 047 530.00 | 1 303 812.00 | | 1 047 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 248.00 | 60 178.00 | | 23 248.00 |
| |
| 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 | 22 500.00 | | | 22 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 500.00 | |
I4 DECREASES Grand Total | | | 22 500.00 | |
IO DECREASES Total including other intangible assets | | | 18 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 000.00 | | | 18 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 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 | 108.00 | 108.00 | | 108.00 |
8B Suppliers and Related Accounts | 242 526.00 | 242 526.00 | | 242 526.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VH Loans with a maturity of more than one year at origin | 77 289.00 | 13 948.00 | 58 296.00 | 77 289.00 |
VK Loans repaid during the year | 13 706.00 | | | 13 706.00 |
VS Prepaid expenses | 13 549.00 | | | 13 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 340 811.00 | 336 311.00 | 4 500.00 | 340 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 372 563.00 | 309 222.00 | 58 296.00 | 372 563.00 |
