| |
| 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 |
AT Other tangible assets | 1 148.00 | 165.00 | 983.00 | 1 148.00 |
BH Other financial assets | 1 976.00 | | 1 976.00 | 1 976.00 |
BJ TOTAL (I) | 73 123.00 | 165.00 | 72 959.00 | 73 123.00 |
BT Goods | 23 420.00 | | 23 420.00 | 23 420.00 |
BV Advances and down payments on orders | 532.00 | | 532.00 | 532.00 |
BZ Other receivables | 3 487.00 | | 3 487.00 | 3 487.00 |
CF Cash and cash equivalents | 15 888.00 | | 15 888.00 | 15 888.00 |
CJ TOTAL (II) | 43 327.00 | | 43 327.00 | 43 327.00 |
CO Grand total (0 to V) | 116 450.00 | 165.00 | 116 286.00 | 116 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 11 000.00 | 11 000.00 | | 11 000.00 |
DH Retained earnings | 8 046.00 | 753.00 | | 8 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 097.00 | 7 293.00 | | 1 097.00 |
DL TOTAL (I) | 31 143.00 | 30 046.00 | | 31 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 220.00 | 1 085.00 | | 1 220.00 |
DX Trade payables and related accounts | 2 222.00 | 4 470.00 | | 2 222.00 |
DY Tax and social security liabilities | 11 640.00 | 12 663.00 | | 11 640.00 |
EA Other liabilities | 70 060.00 | 80 060.00 | | 70 060.00 |
EC TOTAL (IV) | 85 142.00 | 98 278.00 | | 85 142.00 |
EE Grand total (I to V) | 116 286.00 | 128 325.00 | | 116 286.00 |
EG Accrued income and payables due within one year | 85 142.00 | 28 178.00 | | 85 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 108 613.00 | | 108 613.00 | 108 613.00 |
FJ Net sales | 108 613.00 | | 108 613.00 | 108 613.00 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 108 634.00 | |
FS Purchases of goods (including customs duties) | | | 61 103.00 | |
FT Inventory change (goods) | | | -40.00 | |
FU Purchases of raw materials and other supplies | | | 1 059.00 | |
FW Other purchases and external expenses | | | 15 823.00 | |
FX Taxes, duties, and similar payments | | | 1 164.00 | |
FY Salaries and Wages | | | 20 017.00 | |
FZ Social Security Contributions | | | 8 055.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 165.00 | |
GE Other Expenses | | | 304.00 | |
GF Total Operating Expenses (II) | | | 107 649.00 | |
GG - OPERATING RESULT (I - II) | | | 985.00 | |
GL Other interest and similar income | | | 278.00 | |
GP Total financial income (V) | | | 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 125.00 | | |
HH Total exceptional expenses (VIII) | | 1 125.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 125.00 | | |
HK Income tax | 166.00 | 1 287.00 | | 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 912.00 | 123 076.00 | | 108 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 815.00 | 115 783.00 | | 107 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 097.00 | 7 293.00 | | 1 097.00 |
| |
| 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 | 2 222.00 | 2 222.00 | | 2 222.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 280.00 | 71 280.00 | | 71 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 462.00 | 3 487.00 | 1 976.00 | 5 462.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 142.00 | 85 142.00 | | 85 142.00 |
