| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AP Buildings | 14 711.00 | 3 745.00 | 10 966.00 | 14 711.00 |
AR Technical installations, industrial equipment and tools | 20 356.00 | 12 008.00 | 8 349.00 | 20 356.00 |
AT Other tangible assets | 4 490.00 | 2 096.00 | 2 394.00 | 4 490.00 |
BH Other financial assets | 2 600.00 | | 2 600.00 | 2 600.00 |
BJ TOTAL (I) | 102 158.00 | 17 849.00 | 84 309.00 | 102 158.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BZ Other receivables | 6 981.00 | | 6 981.00 | 6 981.00 |
CF Cash and cash equivalents | 3 058.00 | | 3 058.00 | 3 058.00 |
CH Prepaid expenses | 191.00 | | 191.00 | 191.00 |
CJ TOTAL (II) | 10 430.00 | | 10 430.00 | 10 430.00 |
CO Grand total (0 to V) | 112 587.00 | 17 849.00 | 94 739.00 | 112 587.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -25 469.00 | -4 031.00 | | -25 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 517.00 | -21 438.00 | | 25 517.00 |
DL TOTAL (I) | 3 048.00 | -22 469.00 | | 3 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 523.00 | 110 601.00 | | 84 523.00 |
DX Trade payables and related accounts | 4 538.00 | 5 702.00 | | 4 538.00 |
DY Tax and social security liabilities | 2 630.00 | 18 780.00 | | 2 630.00 |
EC TOTAL (IV) | 91 691.00 | 135 083.00 | | 91 691.00 |
EE Grand total (I to V) | 94 739.00 | 112 614.00 | | 94 739.00 |
EI Including equity loans | 84 523.00 | | | 84 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 58 500.00 | | 58 500.00 | 58 500.00 |
FG Production sold - services | 8 400.00 | | 8 400.00 | 8 400.00 |
FJ Net sales | 66 900.00 | | 66 900.00 | 66 900.00 |
FN Capitalized production | | | 724.00 | |
FQ Other income | | | 114.00 | |
FR Total operating income (I) | | | 67 737.00 | |
FU Purchases of raw materials and other supplies | | | 16 520.00 | |
FV Inventory change (raw materials and supplies) | | | 496.00 | |
FW Other purchases and external expenses | | | 29 078.00 | |
FX Taxes, duties, and similar payments | | | 1 338.00 | |
FY Salaries and Wages | | | 15 956.00 | |
FZ Social Security Contributions | | | 4 177.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 977.00 | |
GE Other Expenses | | | 659.00 | |
GF Total Operating Expenses (II) | | | 75 200.00 | |
GG - OPERATING RESULT (I - II) | | | -7 463.00 | |
GR Interest and similar expenses | | | 21.00 | |
GU Total financial expenses (VI) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 33 000.00 | | | 33 000.00 |
HD Total exceptional income (VII) | 33 000.00 | | | 33 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 33 000.00 | | | 33 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 737.00 | 143 806.00 | | 100 737.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 221.00 | 165 244.00 | | 75 221.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 517.00 | -21 438.00 | | 25 517.00 |
| |
| 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 | 102 158.00 | | | 102 158.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 600.00 | |
I4 DECREASES Grand Total | | | 102 158.00 | |
IO DECREASES Total including other intangible assets | | | 60 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 000.00 | | | 60 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 558.00 | | | 39 558.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 600.00 | | | 2 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 872.00 | 6 977.00 | | 10 872.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 872.00 | 6 977.00 | | 10 872.00 |
| |
| 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 | 4 538.00 | 4 538.00 | | 4 538.00 |
8D Social Security and Other Social Organizations | 2 395.00 | 2 395.00 | | 2 395.00 |
UT Other financial assets | 2 600.00 | | | 2 600.00 |
VB VAT | 1 685.00 | | | 1 685.00 |
VI Group and Associates | 84 523.00 | 84 523.00 | | 84 523.00 |
VM Income taxes | 5 296.00 | | | 5 296.00 |
VQ Other Taxes, Duties, and Similar Debts | 235.00 | 235.00 | | 235.00 |
VS Prepaid expenses | 191.00 | | | 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 772.00 | 9 772.00 | | 9 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 691.00 | 91 691.00 | | 91 691.00 |
