| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 001.00 | 1 767.00 | 1 234.00 | 3 001.00 |
AF Concessions, Patents and Similar Rights | 745.00 | 745.00 | | 745.00 |
AH Goodwill | 17 000.00 | | 17 000.00 | 17 000.00 |
AR Technical installations, industrial equipment and tools | 2 000.00 | 1 269.00 | 731.00 | 2 000.00 |
AT Other tangible assets | 6 485.00 | 2 962.00 | 3 523.00 | 6 485.00 |
BJ TOTAL (I) | 29 231.00 | 6 742.00 | 22 488.00 | 29 231.00 |
BL Raw materials, supplies | 4 442.00 | | 4 442.00 | 4 442.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 70 532.00 | | 70 532.00 | 70 532.00 |
BZ Other receivables | 13 144.00 | | 13 144.00 | 13 144.00 |
CF Cash and cash equivalents | 22 844.00 | | 22 844.00 | 22 844.00 |
CJ TOTAL (II) | 110 962.00 | | 110 962.00 | 110 962.00 |
CO Grand total (0 to V) | 140 193.00 | 6 742.00 | 133 451.00 | 140 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DH Retained earnings | 10 705.00 | | | 10 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 453.00 | 10 905.00 | | 19 453.00 |
DL TOTAL (I) | 32 358.00 | 12 905.00 | | 32 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 266.00 | 17 298.00 | | 11 266.00 |
DX Trade payables and related accounts | 79 215.00 | 32 589.00 | | 79 215.00 |
DY Tax and social security liabilities | 10 613.00 | 11 121.00 | | 10 613.00 |
DZ Fixed asset liabilities and related accounts | | 4 471.00 | | |
EC TOTAL (IV) | 101 093.00 | 65 479.00 | | 101 093.00 |
EE Grand total (I to V) | 133 451.00 | 78 384.00 | | 133 451.00 |
EG Accrued income and payables due within one year | 89 828.00 | 48 180.00 | | 89 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 265 711.00 | | 265 711.00 | 265 711.00 |
FJ Net sales | 265 711.00 | | 265 711.00 | 265 711.00 |
FM Inventory production | | | -5 904.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 500.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 267 319.00 | |
FU Purchases of raw materials and other supplies | | | 74 151.00 | |
FV Inventory change (raw materials and supplies) | | | -702.00 | |
FW Other purchases and external expenses | | | 78 262.00 | |
FX Taxes, duties, and similar payments | | | 1 734.00 | |
FY Salaries and Wages | | | 63 321.00 | |
FZ Social Security Contributions | | | 22 466.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 365.00 | |
GE Other Expenses | | | 919.00 | |
GF Total Operating Expenses (II) | | | 246 515.00 | |
GG - OPERATING RESULT (I - II) | | | 20 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 500.00 | 1 045.00 | | 7 500.00 |
HE Exceptional expenses on management operations | 45.00 | 70.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 70.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -70.00 | | -45.00 |
HK Income tax | 1 306.00 | 766.00 | | 1 306.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 319.00 | 145 836.00 | | 267 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 866.00 | 134 931.00 | | 247 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 453.00 | 10 905.00 | | 19 453.00 |
| |
| 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 | 31 569.00 | | 1 093.00 | 31 569.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 001.00 | | | 3 001.00 |
I4 DECREASES Grand Total | | 3 432.00 | 29 231.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 001.00 | |
IO DECREASES Total including other intangible assets | | | 17 745.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 432.00 | 8 485.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 216.00 | | 529.00 | 17 216.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 352.00 | | 564.00 | 11 352.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 809.00 | 6 365.00 | 3 432.00 | 3 809.00 |
CY DEPRECIATION Start-up, development, or research expenses | 767.00 | 1 000.00 | | 767.00 |
PE DEPRECIATION Total including other intangible assets | 321.00 | 424.00 | | 321.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 722.00 | 4 940.00 | 3 432.00 | 2 722.00 |
| |
| 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 | 79 215.00 | 79 215.00 | | 79 215.00 |
8C Staff and Related Accounts | 4 032.00 | 4 032.00 | | 4 032.00 |
8D Social Security and Other Social Organizations | 3 899.00 | 3 899.00 | | 3 899.00 |
UX Other trade receivables | 70 532.00 | | | 70 532.00 |
VB VAT | 11 208.00 | | | 11 208.00 |
VI Group and Associates | 11 266.00 | | | 11 266.00 |
VM Income taxes | 1 936.00 | | | 1 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 676.00 | 83 676.00 | | 83 676.00 |
VW VAT | 2 682.00 | 2 682.00 | | 2 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 093.00 | 89 828.00 | | 101 093.00 |
