| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 29 500.00 | | 29 500.00 | 29 500.00 |
AT Other tangible assets | 1 563.00 | 1 095.00 | 468.00 | 1 563.00 |
BJ TOTAL (I) | 31 063.00 | 1 095.00 | 29 968.00 | 31 063.00 |
BX Customers and related accounts | 91 302.00 | | 91 302.00 | 91 302.00 |
BZ Other receivables | 737.00 | | 737.00 | 737.00 |
CF Cash and cash equivalents | 8 307.00 | | 8 307.00 | 8 307.00 |
CH Prepaid expenses | 17 377.00 | | 17 377.00 | 17 377.00 |
CJ TOTAL (II) | 117 723.00 | | 117 723.00 | 117 723.00 |
CO Grand total (0 to V) | 148 785.00 | 1 095.00 | 147 690.00 | 148 785.00 |
| |
| 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 |
DG Other reserves | 43 407.00 | 36 097.00 | | 43 407.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 264.00 | 7 310.00 | | 17 264.00 |
DL TOTAL (I) | 69 471.00 | 52 207.00 | | 69 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 971.00 | 8 580.00 | | 1 971.00 |
DX Trade payables and related accounts | 4 230.00 | 4 370.00 | | 4 230.00 |
DY Tax and social security liabilities | 72 018.00 | 50 126.00 | | 72 018.00 |
EC TOTAL (IV) | 78 219.00 | 63 076.00 | | 78 219.00 |
EE Grand total (I to V) | 147 690.00 | 115 283.00 | | 147 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 158 687.00 | |
FJ Net sales | | | 158 687.00 | |
FQ Other income | | | 903.00 | |
FR Total operating income (I) | | | 159 590.00 | |
FW Other purchases and external expenses | | | 41 910.00 | |
FX Taxes, duties, and similar payments | | | 362.00 | |
FY Salaries and Wages | | | 65 000.00 | |
FZ Social Security Contributions | | | 31 678.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 138 991.00 | |
GG - OPERATING RESULT (I - II) | | | 20 600.00 | |
GU Total financial expenses (VI) | | | 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 047.00 | 1 290.00 | | 3 047.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 590.00 | 149 370.00 | | 159 590.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 326.00 | 142 060.00 | | 142 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 264.00 | 7 310.00 | | 17 264.00 |
| |
| 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 | 31 565.00 | | | 31 565.00 |
I4 DECREASES Grand Total | | | 31 063.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 563.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 065.00 | | | 2 065.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 062.00 | 36.00 | 1 003.00 | 2 062.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 062.00 | 36.00 | 1 003.00 | 2 062.00 |
| |
| 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 | 4 230.00 | 4 230.00 | | 4 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 971.00 | 1 971.00 | | 1 971.00 |
UX Other trade receivables | 737.00 | | | 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 72 018.00 | 72 018.00 | | 72 018.00 |
VS Prepaid expenses | 17 377.00 | | | 17 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 415.00 | 109 415.00 | | 109 415.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 219.00 | 78 219.00 | | 78 219.00 |
