| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 17 336.00 | 17 336.00 | | 17 336.00 |
AR Technical installations, industrial equipment and tools | 4 975.00 | 4 341.00 | 634.00 | 4 975.00 |
AT Other tangible assets | 128 096.00 | 68 684.00 | 59 412.00 | 128 096.00 |
BF Loans | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 152 408.00 | 90 361.00 | 62 047.00 | 152 408.00 |
BT Goods | 209 594.00 | | 209 594.00 | 209 594.00 |
BZ Other receivables | 5 765.00 | | 5 765.00 | 5 765.00 |
CD Marketable securities | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 60 492.00 | | 60 492.00 | 60 492.00 |
CH Prepaid expenses | 28 415.00 | | 28 415.00 | 28 415.00 |
CJ TOTAL (II) | 334 266.00 | | 334 266.00 | 334 266.00 |
CO Grand total (0 to V) | 486 674.00 | 90 361.00 | 396 313.00 | 486 674.00 |
CP Shares due in less than one year | 2 000.00 | | | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 45 626.00 | | | 45 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 355.00 | | | 18 355.00 |
DL TOTAL (I) | 114 081.00 | | | 114 081.00 |
DU Loans and Debts from Credit Institutions (3) | 46 351.00 | | | 46 351.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 764.00 | | | 4 764.00 |
DX Trade payables and related accounts | 171 679.00 | | | 171 679.00 |
DY Tax and social security liabilities | 59 438.00 | | | 59 438.00 |
EC TOTAL (IV) | 282 232.00 | | | 282 232.00 |
EE Grand total (I to V) | 396 313.00 | | | 396 313.00 |
EG Accrued income and payables due within one year | 236 276.00 | | | 236 276.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 395.00 | | | 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 682 804.00 | | 682 804.00 | 682 804.00 |
FJ Net sales | 682 804.00 | | 682 804.00 | 682 804.00 |
FQ Other income | | | 10 056.00 | |
FR Total operating income (I) | | | 692 860.00 | |
FS Purchases of goods (including customs duties) | | | 270 885.00 | |
FT Inventory change (goods) | | | 15 893.00 | |
FW Other purchases and external expenses | | | 201 599.00 | |
FX Taxes, duties, and similar payments | | | 15 675.00 | |
FY Salaries and Wages | | | 113 101.00 | |
FZ Social Security Contributions | | | 31 950.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 182.00 | |
GE Other Expenses | | | 1 905.00 | |
GF Total Operating Expenses (II) | | | 665 190.00 | |
GG - OPERATING RESULT (I - II) | | | 27 670.00 | |
GR Interest and similar expenses | | | 6 715.00 | |
GU Total financial expenses (VI) | | | 6 715.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 600.00 | | | 2 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 692 860.00 | | | 692 860.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 674 505.00 | | | 674 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 355.00 | | | 18 355.00 |
HQ References: Real Estate Leasing | 3 175.00 | | | 3 175.00 |
| |
| 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 | 150 408.00 | | | 150 408.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 17 336.00 | | | 17 336.00 |
I4 DECREASES Grand Total | | | 150 408.00 | |
IN DECREASES Start-up, development, or research expenses | | | 17 336.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 133 072.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 133 072.00 | | | 133 072.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 179.00 | 14 182.00 | | 76 179.00 |
CY DEPRECIATION Start-up, development, or research expenses | 17 336.00 | | | 17 336.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 843.00 | 14 182.00 | | 58 843.00 |
| |
| 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 | 171 679.00 | 171 679.00 | | 171 679.00 |
8C Staff and Related Accounts | 10 074.00 | 10 074.00 | | 10 074.00 |
8D Social Security and Other Social Organizations | 20 943.00 | 20 943.00 | | 20 943.00 |
UP Loans | 2 000.00 | 2 000.00 | | 2 000.00 |
VG Loans with a maturity of up to one year at origin | 395.00 | 395.00 | | 395.00 |
VI Group and Associates | 4 764.00 | 4 764.00 | | 4 764.00 |
VM Income taxes | 5 765.00 | | | 5 765.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 942.00 | 1 942.00 | | 1 942.00 |
VS Prepaid expenses | 28 415.00 | | | 28 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 180.00 | 36 180.00 | | 36 180.00 |
VW VAT | 26 479.00 | 26 479.00 | | 26 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 276.00 | 236 276.00 | | 236 276.00 |
