| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 68 000.00 | | 68 000.00 | 68 000.00 |
AR Technical installations, industrial equipment and tools | 12 432.00 | 5 690.00 | 6 742.00 | 12 432.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 5 963.00 | | 5 963.00 | 5 963.00 |
BJ TOTAL (I) | 86 395.00 | 5 690.00 | 80 705.00 | 86 395.00 |
BT Goods | 599.00 | | 599.00 | 599.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 023.00 | | 1 023.00 | 1 023.00 |
CF Cash and cash equivalents | 1 283.00 | | 1 283.00 | 1 283.00 |
CH Prepaid expenses | 472.00 | | 472.00 | 472.00 |
CJ TOTAL (II) | 3 377.00 | | 3 377.00 | 3 377.00 |
CO Grand total (0 to V) | 89 773.00 | 5 690.00 | 84 082.00 | 89 773.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 5 663.00 | 3 709.00 | | 5 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 935.00 | 1 954.00 | | 8 935.00 |
DL TOTAL (I) | 15 698.00 | 6 763.00 | | 15 698.00 |
DU Loans and Debts from Credit Institutions (3) | 8 594.00 | 16 090.00 | | 8 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 909.00 | 37 339.00 | | 39 909.00 |
DX Trade payables and related accounts | 4 334.00 | 9 796.00 | | 4 334.00 |
DY Tax and social security liabilities | 15 547.00 | 16 530.00 | | 15 547.00 |
EC TOTAL (IV) | 68 384.00 | 79 756.00 | | 68 384.00 |
EE Grand total (I to V) | 84 082.00 | 86 518.00 | | 84 082.00 |
EG Accrued income and payables due within one year | 68 384.00 | 79 756.00 | | 68 384.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 594.00 | 16 090.00 | | 8 594.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 139 226.00 | | 139 226.00 | 139 226.00 |
FJ Net sales | 139 226.00 | | 139 226.00 | 139 226.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 139 231.00 | |
FS Purchases of goods (including customs duties) | | | 80 511.00 | |
FT Inventory change (goods) | | | 40.00 | |
FU Purchases of raw materials and other supplies | | | 1 502.00 | |
FW Other purchases and external expenses | | | 27 641.00 | |
FX Taxes, duties, and similar payments | | | 1 214.00 | |
FY Salaries and Wages | | | 17 237.00 | |
FZ Social Security Contributions | | | 1 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 121.00 | |
GE Other Expenses | | | 144.00 | |
GF Total Operating Expenses (II) | | | 130 930.00 | |
GG - OPERATING RESULT (I - II) | | | 8 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 026.00 | | | 2 026.00 |
HD Total exceptional income (VII) | 2 026.00 | | | 2 026.00 |
HE Exceptional expenses on management operations | 17.00 | 90.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 90.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 009.00 | -90.00 | | 2 009.00 |
HK Income tax | 1 376.00 | 175.00 | | 1 376.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 257.00 | 148 386.00 | | 141 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 323.00 | 146 433.00 | | 132 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 935.00 | 1 954.00 | | 8 935.00 |
| |
| 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 | 87 293.00 | | | 87 293.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 963.00 | |
I4 DECREASES Grand Total | | | 86 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 432.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 293.00 | | | 13 293.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 570.00 | 1 121.00 | | 4 570.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 570.00 | 1 121.00 | | 4 570.00 |
| |
| 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 | 4 334.00 | 4 334.00 | | 4 334.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 909.00 | 39 909.00 | | 39 909.00 |
UT Other financial assets | 5 963.00 | | | 5 963.00 |
VG Loans with a maturity of up to one year at origin | 8 594.00 | 8 594.00 | | 8 594.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 023.00 | | | 1 023.00 |
VS Prepaid expenses | 472.00 | | | 472.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 459.00 | 1 495.00 | 5 963.00 | 7 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 384.00 | 68 384.00 | | 68 384.00 |
