| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 487.00 | 2 454.00 | 3 033.00 | 5 487.00 |
AH Goodwill | 82 000.00 | | 82 000.00 | 82 000.00 |
AT Other tangible assets | 44 047.00 | 8 167.00 | 35 880.00 | 44 047.00 |
BH Other financial assets | 543.00 | | 543.00 | 543.00 |
BJ TOTAL (I) | 132 077.00 | 10 621.00 | 121 456.00 | 132 077.00 |
BT Goods | 7 904.00 | | 7 904.00 | 7 904.00 |
BX Customers and related accounts | 786.00 | | 786.00 | 786.00 |
BZ Other receivables | 4 868.00 | | 4 868.00 | 4 868.00 |
CF Cash and cash equivalents | 45 790.00 | | 45 790.00 | 45 790.00 |
CH Prepaid expenses | 655.00 | | 655.00 | 655.00 |
CJ TOTAL (II) | 60 002.00 | | 60 002.00 | 60 002.00 |
CO Grand total (0 to V) | 192 080.00 | 10 621.00 | 181 459.00 | 192 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 12 468.00 | | | 12 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 123.00 | 12 468.00 | | 28 123.00 |
DL TOTAL (I) | 44 591.00 | 16 468.00 | | 44 591.00 |
DU Loans and Debts from Credit Institutions (3) | 75 775.00 | 92 201.00 | | 75 775.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 621.00 | 36 203.00 | | 37 621.00 |
DX Trade payables and related accounts | 7 144.00 | 5 154.00 | | 7 144.00 |
DY Tax and social security liabilities | 7 403.00 | 3 758.00 | | 7 403.00 |
EA Other liabilities | 8 925.00 | 2 400.00 | | 8 925.00 |
EC TOTAL (IV) | 136 868.00 | 139 716.00 | | 136 868.00 |
EE Grand total (I to V) | 181 459.00 | 156 184.00 | | 181 459.00 |
EG Accrued income and payables due within one year | 136 868.00 | 139 716.00 | | 136 868.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 204 551.00 | | 204 551.00 | 204 551.00 |
FJ Net sales | 204 551.00 | | 204 551.00 | 204 551.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 204 552.00 | |
FS Purchases of goods (including customs duties) | | | 52 720.00 | |
FT Inventory change (goods) | | | -2 970.00 | |
FU Purchases of raw materials and other supplies | | | 13 957.00 | |
FW Other purchases and external expenses | | | 34 999.00 | |
FX Taxes, duties, and similar payments | | | 1 051.00 | |
FY Salaries and Wages | | | 50 000.00 | |
FZ Social Security Contributions | | | 12 289.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 581.00 | |
GE Other Expenses | | | 1 384.00 | |
GF Total Operating Expenses (II) | | | 170 011.00 | |
GG - OPERATING RESULT (I - II) | | | 34 541.00 | |
GU Total financial expenses (VI) | | | 1 456.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 963.00 | 2 200.00 | | 4 963.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 552.00 | 100 604.00 | | 204 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 430.00 | 88 136.00 | | 176 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 123.00 | 12 468.00 | | 28 123.00 |
| |
| 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 | 125 529.00 | | 6 005.00 | 125 529.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 487.00 | | | 5 487.00 |
I4 DECREASES Grand Total | | | 131 534.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 487.00 | |
IO DECREASES Total including other intangible assets | | | 82 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 047.00 | |
KD ACQUISITIONS Total including other intangible assets | 82 000.00 | | | 82 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 042.00 | | 6 005.00 | 38 042.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 040.00 | 6 581.00 | | 4 040.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 139.00 | 1 315.00 | | 1 139.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 901.00 | 5 266.00 | | 2 901.00 |
| |
| 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 | 7 144.00 | 7 144.00 | | 7 144.00 |
8E Income Taxes | 4 963.00 | 4 963.00 | | 4 963.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 925.00 | 8 925.00 | | 8 925.00 |
UT Other financial assets | 543.00 | 543.00 | | 543.00 |
UX Other trade receivables | 786.00 | | | 786.00 |
VB VAT | 4 868.00 | | | 4 868.00 |
VI Group and Associates | 37 621.00 | 37 621.00 | | 37 621.00 |
VS Prepaid expenses | 655.00 | | | 655.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 852.00 | 6 852.00 | | 6 852.00 |
VW VAT | 2 440.00 | 2 440.00 | | 2 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 093.00 | 61 093.00 | | 61 093.00 |
