| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 115 000.00 | | 115 000.00 | 115 000.00 |
AR Technical installations, industrial equipment and tools | 131 907.00 | 84 100.00 | 47 807.00 | 131 907.00 |
BH Other financial assets | 7 920.00 | | 7 920.00 | 7 920.00 |
BJ TOTAL (I) | 254 827.00 | 84 100.00 | 170 727.00 | 254 827.00 |
BT Goods | 2 525.00 | | 2 525.00 | 2 525.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 2 628.00 | | 2 628.00 | 2 628.00 |
CF Cash and cash equivalents | 69 651.00 | | 69 651.00 | 69 651.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 74 804.00 | | 74 804.00 | 74 804.00 |
CO Grand total (0 to V) | 329 631.00 | 84 100.00 | 245 531.00 | 329 631.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -29 853.00 | -31 105.00 | | -29 853.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 350.00 | 1 252.00 | | 18 350.00 |
DL TOTAL (I) | 18 497.00 | 147.00 | | 18 497.00 |
DV Miscellaneous Loans and Financial Debts (4) | 201 983.00 | 198 295.00 | | 201 983.00 |
DX Trade payables and related accounts | 15 480.00 | 13 721.00 | | 15 480.00 |
DY Tax and social security liabilities | 9 572.00 | 9 493.00 | | 9 572.00 |
EC TOTAL (IV) | 227 034.00 | 221 509.00 | | 227 034.00 |
EE Grand total (I to V) | 245 531.00 | 221 656.00 | | 245 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 234 205.00 | | 234 205.00 | 234 205.00 |
FJ Net sales | 234 205.00 | | 234 205.00 | 234 205.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 357.00 | |
FQ Other income | | | 29 152.00 | |
FR Total operating income (I) | | | 267 713.00 | |
FS Purchases of goods (including customs duties) | | | 80 309.00 | |
FU Purchases of raw materials and other supplies | | | 7 548.00 | |
FV Inventory change (raw materials and supplies) | | | -671.00 | |
FW Other purchases and external expenses | | | 83 747.00 | |
FX Taxes, duties, and similar payments | | | 1 689.00 | |
FY Salaries and Wages | | | 53 750.00 | |
FZ Social Security Contributions | | | 9 487.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 894.00 | |
GE Other Expenses | | | 1 045.00 | |
GF Total Operating Expenses (II) | | | 241 799.00 | |
GG - OPERATING RESULT (I - II) | | | 25 915.00 | |
GR Interest and similar expenses | | | 3 688.00 | |
GU Total financial expenses (VI) | | | 3 688.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 688.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 200.00 | 253.00 | | 1 200.00 |
HH Total exceptional expenses (VIII) | 1 200.00 | 253.00 | | 1 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 200.00 | -253.00 | | -1 200.00 |
HK Income tax | 2 677.00 | | | 2 677.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 713.00 | 220 238.00 | | 267 713.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 249 363.00 | 218 986.00 | | 249 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 350.00 | 1 252.00 | | 18 350.00 |
| |
| 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 | 254 827.00 | | | 254 827.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 920.00 | |
I4 DECREASES Grand Total | | | 254 827.00 | |
IO DECREASES Total including other intangible assets | | | 115 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 131 907.00 | |
KD ACQUISITIONS Total including other intangible assets | 115 000.00 | | | 115 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 131 907.00 | | | 131 907.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 920.00 | | | 7 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79 206.00 | 4 894.00 | | 79 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79 206.00 | 4 894.00 | | 79 206.00 |
