| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 12 196.00 | | 12 196.00 | 12 196.00 |
AR Technical installations, industrial equipment and tools | 695.00 | 695.00 | | 695.00 |
AT Other tangible assets | 34 503.00 | 32 775.00 | 1 728.00 | 34 503.00 |
BH Other financial assets | 939.00 | | 939.00 | 939.00 |
BJ TOTAL (I) | 48 332.00 | 33 470.00 | 14 863.00 | 48 332.00 |
BT Goods | 119 826.00 | | 119 826.00 | 119 826.00 |
BZ Other receivables | 475.00 | | 475.00 | 475.00 |
CF Cash and cash equivalents | 29 621.00 | | 29 621.00 | 29 621.00 |
CJ TOTAL (II) | 149 922.00 | | 149 922.00 | 149 922.00 |
CO Grand total (0 to V) | 198 254.00 | 33 470.00 | 164 784.00 | 198 254.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 89 134.00 | | | 89 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 221.00 | | | 9 221.00 |
DL TOTAL (I) | 106 740.00 | | | 106 740.00 |
DU Loans and Debts from Credit Institutions (3) | 18 911.00 | | | 18 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 357.00 | | | 10 357.00 |
DX Trade payables and related accounts | 17 735.00 | | | 17 735.00 |
DY Tax and social security liabilities | 11 042.00 | | | 11 042.00 |
EC TOTAL (IV) | 58 045.00 | | | 58 045.00 |
EE Grand total (I to V) | 164 784.00 | | | 164 784.00 |
EG Accrued income and payables due within one year | 45 723.00 | | | 45 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 235 686.00 | | 235 686.00 | 235 686.00 |
FJ Net sales | 235 686.00 | | 235 686.00 | 235 686.00 |
FQ Other income | | | 109.00 | |
FR Total operating income (I) | | | 235 795.00 | |
FS Purchases of goods (including customs duties) | | | 122 418.00 | |
FT Inventory change (goods) | | | -27 101.00 | |
FW Other purchases and external expenses | | | 46 623.00 | |
FX Taxes, duties, and similar payments | | | 3 399.00 | |
FY Salaries and Wages | | | 50 044.00 | |
FZ Social Security Contributions | | | 27 285.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 852.00 | |
GE Other Expenses | | | 573.00 | |
GF Total Operating Expenses (II) | | | 225 094.00 | |
GG - OPERATING RESULT (I - II) | | | 10 701.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 622.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 19 523.00 | | | 19 523.00 |
HA Exceptional income from management transactions | 3.00 | | | 3.00 |
HD Total exceptional income (VII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3.00 | | | 3.00 |
HK Income tax | 1 403.00 | | | 1 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 798.00 | | | 235 798.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 577.00 | | | 226 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 221.00 | | | 9 221.00 |
| |
| 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 | 48 332.00 | | | 48 332.00 |
I3 DECREASES Total Financial Fixed Assets | | | 939.00 | |
I4 DECREASES Grand Total | | | 48 332.00 | |
IO DECREASES Total including other intangible assets | | | 12 196.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 198.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 196.00 | | | 12 196.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 198.00 | | | 35 198.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 939.00 | | | 939.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 618.00 | 1 852.00 | | 31 618.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 618.00 | 1 852.00 | | 31 618.00 |
| |
| 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 | 17 735.00 | 17 735.00 | | 17 735.00 |
8C Staff and Related Accounts | 2 530.00 | 2 530.00 | | 2 530.00 |
8D Social Security and Other Social Organizations | 3 998.00 | 3 998.00 | | 3 998.00 |
UT Other financial assets | 939.00 | | | 939.00 |
VB VAT | 197.00 | | | 197.00 |
VH Loans with a maturity of more than one year at origin | 18 911.00 | 6 589.00 | 12 322.00 | 18 911.00 |
VI Group and Associates | 10 357.00 | 10 357.00 | | 10 357.00 |
VM Income taxes | 278.00 | | | 278.00 |
VQ Other Taxes, Duties, and Similar Debts | 293.00 | 293.00 | | 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 413.00 | 475.00 | 939.00 | 1 413.00 |
VW VAT | 4 222.00 | 4 222.00 | | 4 222.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 045.00 | 45 723.00 | 12 322.00 | 58 045.00 |
