| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
BH Other financial assets | 2 200.00 | | 2 200.00 | 2 200.00 |
BJ TOTAL (I) | 82 200.00 | | 82 200.00 | 82 200.00 |
BX Customers and related accounts | 102 791.00 | | 102 791.00 | 102 791.00 |
BZ Other receivables | 6 302.00 | | 6 302.00 | 6 302.00 |
CF Cash and cash equivalents | 7 097.00 | | 7 097.00 | 7 097.00 |
CH Prepaid expenses | 454.00 | | 454.00 | 454.00 |
CJ TOTAL (II) | 116 644.00 | | 116 644.00 | 116 644.00 |
CO Grand total (0 to V) | 198 844.00 | | 198 844.00 | 198 844.00 |
| |
| 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 |
DH Retained earnings | 21 238.00 | | | 21 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 808.00 | 22 038.00 | | 27 808.00 |
DL TOTAL (I) | 57 846.00 | 30 038.00 | | 57 846.00 |
DU Loans and Debts from Credit Institutions (3) | 73 248.00 | 63 264.00 | | 73 248.00 |
DX Trade payables and related accounts | 48 534.00 | 65 014.00 | | 48 534.00 |
DY Tax and social security liabilities | 15 988.00 | 43 023.00 | | 15 988.00 |
EA Other liabilities | 3 229.00 | | | 3 229.00 |
EC TOTAL (IV) | 140 999.00 | 171 301.00 | | 140 999.00 |
EE Grand total (I to V) | 198 844.00 | 201 339.00 | | 198 844.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 584 729.00 | | 584 729.00 | 584 729.00 |
FJ Net sales | 584 729.00 | | 584 729.00 | 584 729.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 584 734.00 | |
FS Purchases of goods (including customs duties) | | | 481 810.00 | |
FU Purchases of raw materials and other supplies | | | 450.00 | |
FW Other purchases and external expenses | | | 27 405.00 | |
FX Taxes, duties, and similar payments | | | 368.00 | |
FY Salaries and Wages | | | 27 503.00 | |
FZ Social Security Contributions | | | 11 613.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 549 163.00 | |
GG - OPERATING RESULT (I - II) | | | 35 570.00 | |
GR Interest and similar expenses | | | 1 886.00 | |
GU Total financial expenses (VI) | | | 1 886.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 830.00 | 240.00 | | 830.00 |
HH Total exceptional expenses (VIII) | 830.00 | 240.00 | | 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -830.00 | -240.00 | | -830.00 |
HK Income tax | 5 047.00 | 3 931.00 | | 5 047.00 |
HL TOTAL REVENUE (I + III + V + VII) | 584 734.00 | 362 782.00 | | 584 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 556 926.00 | 340 744.00 | | 556 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 808.00 | 22 038.00 | | 27 808.00 |
| |
| 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 | 82 200.00 | | | 82 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 200.00 | |
I4 DECREASES Grand Total | | | 82 200.00 | |
IO DECREASES Total including other intangible assets | | | 80 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 000.00 | | | 80 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 200.00 | | | 2 200.00 |
| |
| 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 | 48 534.00 | 48 534.00 | | 48 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 229.00 | 3 229.00 | | 3 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 111 748.00 | 109 548.00 | 2 200.00 | 111 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 999.00 | 140 999.00 | | 140 999.00 |
