| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 086.00 | 2 086.00 | | 2 086.00 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AJ Other Intangible Assets | 1 190.00 | 1 190.00 | | 1 190.00 |
AT Other tangible assets | 7 587.00 | 6 960.00 | 627.00 | 7 587.00 |
BH Other financial assets | 456.00 | | 456.00 | 456.00 |
BJ TOTAL (I) | 56 318.00 | 10 236.00 | 46 082.00 | 56 318.00 |
BL Raw materials, supplies | 104.00 | | 104.00 | 104.00 |
BT Goods | 61 399.00 | | 61 399.00 | 61 399.00 |
BZ Other receivables | 2 610.00 | | 2 610.00 | 2 610.00 |
CF Cash and cash equivalents | 20 430.00 | | 20 430.00 | 20 430.00 |
CH Prepaid expenses | 12 591.00 | | 12 591.00 | 12 591.00 |
CJ TOTAL (II) | 97 135.00 | | 97 135.00 | 97 135.00 |
CO Grand total (0 to V) | 153 453.00 | 10 236.00 | 143 217.00 | 153 453.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 35 651.00 | 22 588.00 | | 35 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 791.00 | 13 063.00 | | 17 791.00 |
DL TOTAL (I) | 75 441.00 | 57 651.00 | | 75 441.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 923.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 37 064.00 | 36 938.00 | | 37 064.00 |
DX Trade payables and related accounts | 7 692.00 | 12 065.00 | | 7 692.00 |
DY Tax and social security liabilities | 11 873.00 | 11 096.00 | | 11 873.00 |
EA Other liabilities | 3 428.00 | 1 224.00 | | 3 428.00 |
EB Prepaid income (2) | 7 719.00 | 3 268.00 | | 7 719.00 |
EC TOTAL (IV) | 67 775.00 | 67 514.00 | | 67 775.00 |
EE Grand total (I to V) | 143 217.00 | 125 165.00 | | 143 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 173 635.00 | |
FD Production sold - goods | | | 846.00 | |
FJ Net sales | | | 174 481.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 174 490.00 | |
FS Purchases of goods (including customs duties) | | | 123 827.00 | |
FT Inventory change (goods) | | | -8 596.00 | |
FU Purchases of raw materials and other supplies | | | 206.00 | |
FV Inventory change (raw materials and supplies) | | | 51.00 | |
FW Other purchases and external expenses | | | 22 900.00 | |
FX Taxes, duties, and similar payments | | | 1 220.00 | |
FY Salaries and Wages | | | 9 252.00 | |
FZ Social Security Contributions | | | 4 484.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 265.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 153 615.00 | |
GG - OPERATING RESULT (I - II) | | | 20 876.00 | |
GU Total financial expenses (VI) | | | 18.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 858.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 73.00 | | | 73.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 73.00 | | | 73.00 |
HK Income tax | 3 140.00 | 2 305.00 | | 3 140.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 563.00 | 146 981.00 | | 174 563.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 633.00 | 131 613.00 | | 153 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 791.00 | 13 063.00 | | 17 791.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 971.00 | 265.00 | | 9 971.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 695.00 | 265.00 | | 6 695.00 |
| |
| 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 | 7 692.00 | 7 692.00 | | 7 692.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 492.00 | 40 492.00 | | 40 492.00 |
8L Deferred income | 7 719.00 | 7 719.00 | | 7 719.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 873.00 | 11 873.00 | | 11 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 658.00 | 15 202.00 | 456.00 | 15 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 776.00 | 67 776.00 | | 67 776.00 |
