| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AR Technical installations, industrial equipment and tools | 5 000.00 | 3 134.00 | 1 866.00 | 5 000.00 |
AT Other tangible assets | 588.00 | 256.00 | 332.00 | 588.00 |
BH Other financial assets | 1 176.00 | | 1 176.00 | 1 176.00 |
BJ TOTAL (I) | 21 764.00 | 3 390.00 | 18 374.00 | 21 764.00 |
BT Goods | 4 326.00 | | 4 326.00 | 4 326.00 |
BZ Other receivables | 6 940.00 | | 6 940.00 | 6 940.00 |
CF Cash and cash equivalents | 2 638.00 | | 2 638.00 | 2 638.00 |
CH Prepaid expenses | 540.00 | | 540.00 | 540.00 |
CJ TOTAL (II) | 14 443.00 | | 14 443.00 | 14 443.00 |
CO Grand total (0 to V) | 36 207.00 | 3 390.00 | 32 817.00 | 36 207.00 |
| |
| 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 |
DH Retained earnings | -574.00 | | | -574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 199.00 | -574.00 | | 6 199.00 |
DL TOTAL (I) | 13 624.00 | 7 426.00 | | 13 624.00 |
DQ Provisions for Expenses | 1 800.00 | 1 800.00 | | 1 800.00 |
DR TOTAL (IV) | 1 800.00 | 1 800.00 | | 1 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 352.00 | 12 452.00 | | 10 352.00 |
DX Trade payables and related accounts | 2 428.00 | 2 482.00 | | 2 428.00 |
DY Tax and social security liabilities | 1 613.00 | | | 1 613.00 |
EA Other liabilities | 3 000.00 | 13 000.00 | | 3 000.00 |
EC TOTAL (IV) | 17 393.00 | 27 934.00 | | 17 393.00 |
EE Grand total (I to V) | 32 817.00 | 37 160.00 | | 32 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 67 451.00 | | 67 451.00 | 67 451.00 |
FJ Net sales | 67 451.00 | | 67 451.00 | 67 451.00 |
FR Total operating income (I) | | | 67 452.00 | |
FS Purchases of goods (including customs duties) | | | 45 415.00 | |
FT Inventory change (goods) | | | -1 072.00 | |
FW Other purchases and external expenses | | | 11 823.00 | |
FX Taxes, duties, and similar payments | | | 977.00 | |
FZ Social Security Contributions | | | 1 255.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 863.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 800.00 | |
GF Total Operating Expenses (II) | | | 62 060.00 | |
GG - OPERATING RESULT (I - II) | | | 5 392.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 800.00 | |
GP Total financial income (V) | | | 1 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 993.00 | | | 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 252.00 | 56 707.00 | | 69 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 053.00 | 57 281.00 | | 63 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 199.00 | -574.00 | | 6 199.00 |
| |
| 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 | 21 764.00 | | | 21 764.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 176.00 | |
I4 DECREASES Grand Total | | | 21 764.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 588.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 588.00 | | | 5 588.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 176.00 | | | 1 176.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 467.00 | 1 667.00 | | 1 467.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 467.00 | 1 667.00 | | 1 467.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 800.00 | 1 800.00 | 1 800.00 | 1 800.00 |
7C Grand total | 1 800.00 | 1 800.00 | 1 800.00 | 1 800.00 |
| |
| 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 | 2 428.00 | 2 428.00 | | 2 428.00 |
8E Income Taxes | 993.00 | 993.00 | | 993.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
UT Other financial assets | 1 176.00 | | | 1 176.00 |
VB VAT | 417.00 | | | 417.00 |
VC Group and associates | 6 400.00 | | | 6 400.00 |
VI Group and Associates | 10 352.00 | 10 352.00 | | 10 352.00 |
VQ Other Taxes, Duties, and Similar Debts | 620.00 | 620.00 | | 620.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 123.00 | | | 123.00 |
VS Prepaid expenses | 540.00 | | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 656.00 | 7 480.00 | 1 176.00 | 8 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 393.00 | 17 393.00 | | 17 393.00 |
