| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 18 860.00 | 11 898.00 | 6 962.00 | 18 860.00 |
AT Other tangible assets | 3 247.00 | 1 379.00 | 1 868.00 | 3 247.00 |
BH Other financial assets | 12 600.00 | | 12 600.00 | 12 600.00 |
BJ TOTAL (I) | 104 707.00 | 13 277.00 | 91 430.00 | 104 707.00 |
BT Goods | 985.00 | | 985.00 | 985.00 |
BV Advances and down payments on orders | 607.00 | | 607.00 | 607.00 |
BX Customers and related accounts | 2 973.00 | | 2 973.00 | 2 973.00 |
BZ Other receivables | 645.00 | | 645.00 | 645.00 |
CF Cash and cash equivalents | 72 754.00 | | 72 754.00 | 72 754.00 |
CJ TOTAL (II) | 77 964.00 | | 77 964.00 | 77 964.00 |
CO Grand total (0 to V) | 182 671.00 | 13 277.00 | 169 394.00 | 182 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 7 730.00 | 2 512.00 | | 7 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 115.00 | 9 218.00 | | 33 115.00 |
DL TOTAL (I) | 49 645.00 | 20 530.00 | | 49 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 195.00 | 99 195.00 | | 95 195.00 |
DX Trade payables and related accounts | 6 568.00 | 7 972.00 | | 6 568.00 |
DY Tax and social security liabilities | 17 987.00 | 26 286.00 | | 17 987.00 |
EC TOTAL (IV) | 119 750.00 | 133 453.00 | | 119 750.00 |
EE Grand total (I to V) | 169 394.00 | 153 983.00 | | 169 394.00 |
EG Accrued income and payables due within one year | 119 750.00 | 133 453.00 | | 119 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 285 507.00 | | 285 507.00 | 285 507.00 |
FJ Net sales | 285 507.00 | | 285 507.00 | 285 507.00 |
FR Total operating income (I) | | | 285 507.00 | |
FS Purchases of goods (including customs duties) | | | 77 900.00 | |
FT Inventory change (goods) | | | 150.00 | |
FU Purchases of raw materials and other supplies | | | 12 875.00 | |
FW Other purchases and external expenses | | | 68 513.00 | |
FX Taxes, duties, and similar payments | | | 2 727.00 | |
FY Salaries and Wages | | | 71 682.00 | |
FZ Social Security Contributions | | | 10 726.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 277.00 | |
GF Total Operating Expenses (II) | | | 248 848.00 | |
GG - OPERATING RESULT (I - II) | | | 36 659.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 560.00 | 20.00 | | 1 560.00 |
HD Total exceptional income (VII) | 1 560.00 | 20.00 | | 1 560.00 |
HE Exceptional expenses on management operations | 9.00 | 35.00 | | 9.00 |
HH Total exceptional expenses (VIII) | 9.00 | 35.00 | | 9.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 551.00 | -15.00 | | 1 551.00 |
HK Income tax | 5 095.00 | 722.00 | | 5 095.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 067.00 | 263 995.00 | | 287 067.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 253 952.00 | 254 777.00 | | 253 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 115.00 | 9 218.00 | | 33 115.00 |
| |
| 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 | 103 649.00 | | 1 058.00 | 103 649.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 600.00 | |
I4 DECREASES Grand Total | | | 104 707.00 | |
IO DECREASES Total including other intangible assets | | | 70 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 107.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 000.00 | | | 70 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 049.00 | | 1 058.00 | 21 049.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 600.00 | | | 12 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 000.00 | 4 277.00 | | 9 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 000.00 | 4 277.00 | | 9 000.00 |
| |
| 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 | 6 568.00 | 6 568.00 | | 6 568.00 |
8C Staff and Related Accounts | 7 661.00 | 7 661.00 | | 7 661.00 |
8D Social Security and Other Social Organizations | 8 296.00 | 8 296.00 | | 8 296.00 |
8E Income Taxes | 851.00 | 851.00 | | 851.00 |
UT Other financial assets | 12 600.00 | | | 12 600.00 |
UX Other trade receivables | 2 973.00 | | | 2 973.00 |
VB VAT | 645.00 | | | 645.00 |
VI Group and Associates | 95 195.00 | 95 195.00 | | 95 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 218.00 | 3 618.00 | 12 600.00 | 16 218.00 |
VW VAT | 1 179.00 | 1 179.00 | | 1 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 750.00 | 119 750.00 | | 119 750.00 |
