| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 120.00 | 1 935.00 | 185.00 | 2 120.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 3 320.00 | 1 935.00 | 1 385.00 | 3 320.00 |
BT Goods | 21 286.00 | 2 693.00 | 18 593.00 | 21 286.00 |
BX Customers and related accounts | 3 501.00 | | 3 501.00 | 3 501.00 |
BZ Other receivables | 37.00 | | 37.00 | 37.00 |
CD Marketable securities | 60 000.00 | | 60 000.00 | 60 000.00 |
CF Cash and cash equivalents | 28 069.00 | | 28 069.00 | 28 069.00 |
CH Prepaid expenses | 99.00 | | 99.00 | 99.00 |
CJ TOTAL (II) | 112 993.00 | 2 693.00 | 110 299.00 | 112 993.00 |
CO Grand total (0 to V) | 116 312.00 | 4 628.00 | 111 684.00 | 116 312.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 86 274.00 | 82 906.00 | | 86 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 135.00 | 3 368.00 | | 8 135.00 |
DL TOTAL (I) | 97 710.00 | 89 574.00 | | 97 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 411.00 | 6 554.00 | | 8 411.00 |
DX Trade payables and related accounts | 2 141.00 | 508.00 | | 2 141.00 |
DY Tax and social security liabilities | 3 372.00 | 2 484.00 | | 3 372.00 |
EA Other liabilities | 50.00 | 50.00 | | 50.00 |
EC TOTAL (IV) | 13 974.00 | 9 596.00 | | 13 974.00 |
EE Grand total (I to V) | 111 684.00 | 99 171.00 | | 111 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 120 503.00 | | 120 503.00 | 120 503.00 |
FG Production sold - services | 43 421.00 | | 43 421.00 | 43 421.00 |
FJ Net sales | 163 924.00 | | 163 924.00 | 163 924.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 578.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 169 503.00 | |
FS Purchases of goods (including customs duties) | | | 96 513.00 | |
FT Inventory change (goods) | | | 423.00 | |
FW Other purchases and external expenses | | | 20 686.00 | |
FX Taxes, duties, and similar payments | | | 891.00 | |
FY Salaries and Wages | | | 39 440.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 301.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 693.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 160 949.00 | |
GG - OPERATING RESULT (I - II) | | | 8 554.00 | |
GL Other interest and similar income | | | 1 017.00 | |
GP Total financial income (V) | | | 1 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 571.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 436.00 | 594.00 | | 1 436.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 521.00 | 138 538.00 | | 170 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 385.00 | 135 170.00 | | 162 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 135.00 | 3 368.00 | | 8 135.00 |
| |
| 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 | 3 320.00 | | | 3 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200.00 | |
I4 DECREASES Grand Total | | | 3 320.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 120.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 120.00 | | | 2 120.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200.00 | | | 1 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 634.00 | 301.00 | | 1 634.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 634.00 | 301.00 | | 1 634.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 5 578.00 | 2 693.00 | 5 578.00 | 5 578.00 |
7B Total provisions for depreciation | 5 578.00 | 2 693.00 | 5 578.00 | 5 578.00 |
7C Grand total | 5 578.00 | 2 693.00 | 5 578.00 | 5 578.00 |
| |
| 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 | 2 141.00 | 2 141.00 | | 2 141.00 |
8C Staff and Related Accounts | 175.00 | 175.00 | | 175.00 |
8E Income Taxes | 1 436.00 | 1 436.00 | | 1 436.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50.00 | 50.00 | | 50.00 |
UT Other financial assets | 1 200.00 | 1 200.00 | | 1 200.00 |
UX Other trade receivables | 3 501.00 | | | 3 501.00 |
VB VAT | 37.00 | | | 37.00 |
VI Group and Associates | 8 411.00 | 8 411.00 | | 8 411.00 |
VS Prepaid expenses | 99.00 | | | 99.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 837.00 | 4 837.00 | | 4 837.00 |
VW VAT | 1 761.00 | 1 761.00 | | 1 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 974.00 | 13 974.00 | | 13 974.00 |
